SHA:600535 Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,436	2,994	4,451	3,119	2,304
Short-Term Investments	1,404	-	-	-	-
Trading Asset Securities	1,394	524.72	300.71	1,125	1,487
Cash & Short-Term Investments	4,234	3,518	4,751	4,244	3,791
Cash Growth	20.34%	-25.95%	11.95%	11.95%	78.94%
Accounts Receivable	2,418	1,966	2,131	3,348	3,796
Other Receivables	39.96	23.06	11.49	8.98	9.47
Receivables	2,458	1,989	2,142	3,357	3,805
Inventory	1,427	1,712	1,748	1,532	1,548
Other Current Assets	111.5	91.72	91.43	127.08	105
Total Current Assets	8,230	7,311	8,733	9,260	9,249
Property, Plant & Equipment	3,546	3,648	3,769	3,883	4,088
Long-Term Investments	1,346	1,821	2,054	1,511	1,229
Goodwill	-	-	15.88	15.88	167.08
Other Intangible Assets	794.39	604.17	573.64	459.43	474.54
Long-Term Deferred Tax Assets	67.05	53.17	50	88.29	60.79
Long-Term Deferred Charges	1,333	1,466	1,476	1,157	1,193
Other Long-Term Assets	22.66	72.54	43.14	102.08	79.68
Total Assets	15,340	14,976	16,714	16,477	16,542
Accounts Payable	376.9	606.81	572.73	887.77	728.58
Accrued Expenses	537.57	171.05	178.38	242.79	213.15
Short-Term Debt	1,116	699.54	814.63	201.77	188.79
Current Portion of Long-Term Debt	4.96	586.83	462.74	475.21	343.33
Current Portion of Leases	49.7	47.84	58.54	53.98	55.67
Current Income Taxes Payable	110.91	57.78	18.04	84.62	108.09
Current Unearned Revenue	49.88	69.85	91.62	92.35	68.33
Other Current Liabilities	62.39	109.98	172.88	108.72	149.12
Total Current Liabilities	2,308	2,350	2,370	2,147	1,855
Long-Term Debt	216.87	253.76	1,414	1,376	1,034
Long-Term Leases	51.19	67.97	81.52	75.31	81.63
Long-Term Unearned Revenue	189.95	193.29	159.02	177.79	214.57
Long-Term Deferred Tax Liabilities	26.02	0.4	0.11	22.87	42.18
Total Liabilities	2,792	2,865	4,024	3,799	3,228
Common Stock	1,494	1,494	1,500	1,500	1,513
Additional Paid-In Capital	482.39	458.96	958.08	1,457	1,530
Retained Earnings	10,391	9,898	9,929	9,351	10,222
Treasury Stock	-	-	-105.98	-105.98	-251.29
Comprehensive Income & Other	37.24	52.22	88	211.58	-32.19
Total Common Equity	12,404	11,903	12,368	12,412	12,981
Minority Interest	143.49	207.86	321.59	265.12	332.56
Shareholders' Equity	12,548	12,111	12,690	12,678	13,314
Total Liabilities & Equity	15,340	14,976	16,714	16,477	16,542
Total Debt	1,438	1,656	2,831	2,182	1,704
Net Cash (Debt)	2,795	1,862	1,920	2,062	2,088
Net Cash Growth	50.10%	-2.99%	-6.89%	-1.23%	-
Net Cash Per Share	1.87	1.25	1.29	1.40	1.39
Filing Date Shares Outstanding	1,494	1,494	1,494	1,494	1,499
Total Common Shares Outstanding	1,494	1,494	1,494	1,494	1,499
Working Capital	5,922	4,961	6,363	7,113	7,394
Book Value Per Share	8.30	7.97	8.28	8.31	8.66
Tangible Book Value	11,610	11,299	11,779	11,937	12,340
Tangible Book Value Per Share	7.77	7.56	7.88	7.99	8.23
Buildings	3,529	3,517	3,505	3,490	3,398
Machinery	3,803	3,763	3,625	3,472	3,340
Construction In Progress	322.42	221.76	153.87	102.96	167.85

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.