SHA:603113 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	3,760	2,831	2,343	1,707	945.93
Short-Term Investments	-	-	-	103.17	582.59
Trading Asset Securities	314.3	918.14	7.07	1,300	1,052
Cash & Short-Term Investments	4,074	3,749	2,350	3,110	2,580
Cash Growth	8.67%	59.55%	-24.45%	20.56%	-0.21%
Accounts Receivable	1,919	2,046	3,060	2,579	918.8
Other Receivables	192.96	110.54	56.61	100.83	6.1
Receivables	2,112	2,156	3,117	2,680	924.89
Inventory	1,423	1,612	1,119	1,002	1,151
Prepaid Expenses	-	-	2.34	-	-
Other Current Assets	425.39	423.07	436.14	361.3	404.85
Total Current Assets	8,035	7,940	7,024	7,154	5,060
Property, Plant & Equipment	9,059	9,576	9,803	7,822	6,969
Long-Term Investments	1	1	-	-	-
Other Intangible Assets	1,345	1,172	1,072	1,002	976.46
Long-Term Deferred Tax Assets	257.63	254.22	280.24	200.8	104.9
Long-Term Deferred Charges	13.15	13.07	12.04	1.82	-
Other Long-Term Assets	99.73	60.01	92.18	145.19	3.17
Total Assets	18,810	19,017	18,284	16,326	13,114
Accounts Payable	1,509	1,040	812.12	252.7	333.94
Accrued Expenses	78.04	203.33	155.16	151.18	109.54
Short-Term Debt	6,404	4,005	3,478	3,790	1,337
Current Portion of Long-Term Debt	1,193	552.06	4.15	0.2	-
Current Portion of Leases	-	1.57	1.51	2.96	-
Current Income Taxes Payable	37.49	0.45	4.42	1.13	4.92
Current Unearned Revenue	288.26	334.51	278.24	254.81	286.54
Other Current Liabilities	701.66	3,015	2,329	1,893	1,220
Total Current Liabilities	10,212	9,152	7,063	6,347	3,292
Long-Term Debt	406.64	1,051	2,175	1,013	857.75
Long-Term Leases	5.77	6.62	8.28	9.93	-
Long-Term Unearned Revenue	56.32	82.12	113.93	152.39	194.1
Long-Term Deferred Tax Liabilities	-	0	72.84	59.5	25.55
Other Long-Term Liabilities	94.01	94.99	95.35	36.56	-
Total Liabilities	10,774	10,387	9,529	7,618	4,370
Common Stock	848.49	847.95	847.95	855.09	855.07
Additional Paid-In Capital	3,044	3,065	3,065	3,133	3,133
Retained Earnings	4,146	4,425	4,563	4,527	4,575
Treasury Stock	-	-	-	-75.11	-75.11
Comprehensive Income & Other	-2.86	291.9	279.58	267.06	256.43
Shareholders' Equity	8,036	8,630	8,756	8,707	8,744
Total Liabilities & Equity	18,810	19,017	18,284	16,326	13,114
Total Debt	8,009	5,616	5,668	4,817	2,195
Net Cash (Debt)	-3,935	-1,866	-3,318	-1,706	385.11
Net Cash Growth	-	-	-	-	-65.67%
Net Cash Per Share	-4.64	-2.26	-3.86	-1.99	0.42
Filing Date Shares Outstanding	782.93	847.95	847.95	847.94	847.93
Total Common Shares Outstanding	782.93	847.95	847.95	847.94	847.93
Working Capital	-2,177	-1,212	-38.45	806.93	1,768
Book Value Per Share	10.26	10.18	10.33	10.27	10.31
Tangible Book Value	6,691	7,458	7,684	7,706	7,768
Tangible Book Value Per Share	8.55	8.80	9.06	9.09	9.16
Buildings	-	3,122	2,081	2,054	2,105
Machinery	-	10,450	7,609	7,399	7,919
Construction In Progress	-	672.49	4,053	1,620	133.85

Source: S&P Global Market Intelligence. Standard template. Financial Sources.