SHA:603588 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1,779	2,023	1,866	1,597	855.51	1,297
Trading Asset Securities	-	16.94	53.98	236.32	0.38	1.95
Cash & Short-Term Investments	1,779	2,040	1,920	1,833	855.89	1,299
Cash Growth	-4.25%	6.25%	4.72%	114.20%	-34.09%	41.05%
Accounts Receivable	4,656	4,943	4,778	4,276	4,026	2,631
Other Receivables	294.54	256.62	216.45	239.61	302.04	209.19
Receivables	4,951	5,200	4,994	4,515	4,328	2,840
Inventory	5,997	5,165	4,931	2,638	1,246	1,197
Prepaid Expenses	-	-	-	-	14.51	8.57
Other Current Assets	1,664	1,482	1,264	1,265	1,174	608.28
Total Current Assets	14,390	13,888	13,109	10,251	7,618	5,952
Property, Plant & Equipment	4,100	4,266	3,961	2,940	1,640	1,229
Long-Term Investments	316.02	486.15	862.31	871.21	962.16	889.11
Goodwill	565.81	568.73	642.56	579.92	564.4	522.57
Other Intangible Assets	7,488	7,759	7,811	7,585	6,153	6,181
Long-Term Deferred Tax Assets	187.7	161.3	108.06	90.42	59.68	36.15
Long-Term Deferred Charges	32.82	31.74	23.04	21.11	10.61	7.86
Other Long-Term Assets	81.3	107.28	165.41	321.7	325.2	612.48
Total Assets	27,161	27,268	26,683	22,660	17,333	15,430
Accounts Payable	2,384	2,234	2,352	2,223	1,878	1,961
Accrued Expenses	97.9	433.85	463.46	495.15	425.39	432.9
Short-Term Debt	6,695	6,373	6,242	3,849	2,791	1,517
Current Portion of Long-Term Debt	907.1	940.84	609.89	397.77	974.34	201.18
Current Portion of Leases	-	211.36	65.34	34.11	0.83	-
Current Income Taxes Payable	427.18	59.54	32.53	70.03	32.85	35.06
Current Unearned Revenue	235.76	259.84	181.99	116.65	98.23	235.74
Other Current Liabilities	179.44	805.49	1,210	804.53	727.68	853.73
Total Current Liabilities	10,926	11,317	11,158	7,991	6,928	5,237
Long-Term Debt	4,520	4,824	4,956	4,666	4,070	4,820
Long-Term Leases	788.71	759.19	90.32	74.37	8.43	-
Long-Term Unearned Revenue	194.5	195.2	142.77	81.5	37.5	25.76
Long-Term Deferred Tax Liabilities	10.95	24.66	3.54	4.94	5.31	4.29
Other Long-Term Liabilities	283.41	251.83	208.11	155.76	71.48	9.31
Total Liabilities	16,724	17,372	16,559	12,973	11,121	10,096
Common Stock	1,523	1,523	1,537	1,526	1,064	809.67
Additional Paid-In Capital	3,827	3,816	3,959	3,911	1,633	1,796
Retained Earnings	4,242	3,702	3,877	3,470	2,852	2,183
Treasury Stock	-17.92	-	-76.52	-31.99	-58.46	-59.97
Comprehensive Income & Other	4.51	4.23	3.52	3.73	2.95	2.39
Total Common Equity	9,578	9,046	9,300	8,878	5,493	4,730
Minority Interest	858.95	849.87	824.3	809.06	719.47	604.09
Shareholders' Equity	10,437	9,896	10,124	9,687	6,213	5,334
Total Liabilities & Equity	27,161	27,268	26,683	22,660	17,333	15,430
Total Debt	12,911	13,108	11,964	9,021	7,844	6,538
Net Cash (Debt)	-11,132	-11,068	-10,044	-7,188	-6,988	-5,240
Net Cash Per Share	-7.31	-7.27	-6.57	-5.29	-5.52	-4.58
Filing Date Shares Outstanding	1,523	1,523	1,537	1,526	1,277	1,263
Total Common Shares Outstanding	1,523	1,523	1,537	1,526	1,277	1,263
Working Capital	3,464	2,570	1,952	2,260	689.9	715.5
Book Value Per Share	6.29	5.94	6.05	5.82	4.30	3.75
Tangible Book Value	1,525	718.71	846.35	713.11	-1,224	-1,974
Tangible Book Value Per Share	1.00	0.47	0.55	0.47	-0.96	-1.56
Buildings	-	2,448	2,184	1,292	830.39	632.32
Machinery	-	2,678	2,219	1,238	834.68	654.83
Construction In Progress	-	138.59	323.19	948.41	364.1	256.3

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.