SHA:600959 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	2,243	3,604	5,134	5,173	4,514	3,727
Short-Term Investments	574.04	703.55	293.07	737.4	300.04	457.79
Trading Asset Securities	1,082	1,170	920.12	554.33	900.38	1,266
Cash & Short-Term Investments	3,899	5,478	6,348	6,465	5,714	5,451
Cash Growth	-39.75%	-13.70%	-1.81%	13.13%	4.82%	16.54%
Accounts Receivable	2,305	2,239	1,748	1,353	1,222	914.45
Other Receivables	193.05	232.21	260.18	229.72	212.07	204.25
Receivables	2,498	2,471	2,008	1,583	1,434	1,119
Inventory	1,922	1,838	1,783	1,486	1,655	1,232
Prepaid Expenses	23.45	30.04	123.13	19.35	19.45	19.59
Other Current Assets	1,121	1,060	2,147	1,884	1,693	1,734
Total Current Assets	9,464	10,877	12,409	11,437	10,515	9,555
Property, Plant & Equipment	18,750	19,022	19,722	20,396	20,482	20,666
Long-Term Investments	6,157	5,257	3,205	3,060	3,435	2,382
Goodwill	47.32	47.32	47.32	47.32	47.32	47.32
Other Intangible Assets	519.94	524.08	594.94	603.6	578.38	603.96
Long-Term Accounts Receivable	109.46	91.4	126.39	122.09	137.04	110.96
Long-Term Deferred Tax Assets	1.14	0.95	0.82	27.83	22.56	0.12
Long-Term Deferred Charges	1,030	1,128	1,286	1,378	1,496	1,682
Other Long-Term Assets	66.48	63.49	119.95	167.77	236.73	138.45
Total Assets	36,145	37,011	37,511	37,239	36,949	35,185

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Accounts Payable	2,952	3,150	3,045	2,901	3,054	2,727
Accrued Expenses	982.43	1,289	1,434	1,456	1,384	1,358
Short-Term Debt	2,717	2,702	2,592	2,069	2,115	1,349
Current Portion of Long-Term Debt	0.5	307.71	307.06	1,035	17	4
Current Portion of Leases	30.27	28.28	44.11	34.68	28.38	31.27
Current Income Taxes Payable	4.96	5.98	3.19	2.85	1.26	2.84
Current Unearned Revenue	3,467	3,787	4,245	4,702	4,744	4,869
Other Current Liabilities	921.42	945.84	980.9	1,163	1,294	1,121
Total Current Liabilities	11,076	12,216	12,651	13,365	12,638	11,462
Long-Term Debt	1,365	1,073	1,352	635.5	1,351	1,043
Long-Term Leases	51.2	41.03	37.41	54.28	73.03	60.76
Long-Term Unearned Revenue	25.35	27.39	21	23.71	18.08	14.99
Long-Term Deferred Tax Liabilities	0.03	0.05	0.06	17.21	21.78	-
Other Long-Term Liabilities	1.34	4.09	5.65	16.98	25.08	37.73
Total Liabilities	12,519	13,361	14,067	14,112	14,127	12,618

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Common Stock	5,001	5,001	5,001	5,001	5,001	5,001
Additional Paid-In Capital	13,145	13,145	13,141	13,141	13,141	13,141
Retained Earnings	4,556	4,532	4,383	4,123	3,883	3,655
Comprehensive Income & Other	-97.89	0.68	1.28	-2.96	-4.85	0.21
Total Common Equity	22,603	22,678	22,526	22,261	22,019	21,797
Minority Interest	1,022	972.48	917.63	864.98	802.61	770.22
Shareholders' Equity	23,626	23,650	23,444	23,126	22,822	22,568
Total Liabilities & Equity	36,145	37,011	37,511	37,239	36,949	35,185

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Total Debt	4,164	4,152	4,332	3,829	3,585	2,487
Net Cash (Debt)	-264.86	1,326	2,015	2,636	2,130	2,964
Net Cash Growth	-	-34.22%	-23.53%	23.76%	-28.15%	-9.13%
Net Cash Per Share	-0.05	0.26	0.39	0.54	0.46	0.56
Filing Date Shares Outstanding	5,001	5,001	5,001	5,001	5,001	5,001
Total Common Shares Outstanding	5,001	5,001	5,001	5,001	5,001	5,001
Working Capital	-1,612	-1,339	-241.92	-1,928	-2,123	-1,907
Book Value Per Share	4.52	4.53	4.50	4.45	4.40	4.36
Tangible Book Value	22,036	22,106	21,884	21,610	21,394	21,146
Tangible Book Value Per Share	4.41	4.42	4.38	4.32	4.28	4.23
Buildings	3,611	3,555	3,508	3,387	3,205	3,125
Machinery	1,317	1,303	1,300	1,274	1,241	22,496
Construction In Progress	1,011	1,116	1,133	1,480	1,772	1,554