SHA:605358 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	2,228	2,304	2,671	3,965	4,237	1,625
Trading Asset Securities	103.1	106.81	127.38	-	-	-
Cash & Short-Term Investments	2,331	2,410	2,799	3,965	4,237	1,625
Cash Growth	-4.82%	-13.87%	-29.41%	-6.43%	160.74%	146.79%
Accounts Receivable	1,565	1,422	1,448	1,373	1,250	692.06
Other Receivables	2.39	2.68	4.95	1.28	1.82	8.35
Receivables	1,567	1,425	1,453	1,375	1,251	700.41
Inventory	1,377	1,277	1,321	1,337	882.27	516.28
Prepaid Expenses	-	-	-	-	-	6.29
Other Current Assets	278.39	258.86	186.93	244.42	253.22	119.81
Total Current Assets	5,554	5,371	5,760	6,921	6,624	2,968
Property, Plant & Equipment	12,607	12,746	10,913	9,839	5,176	2,795
Long-Term Investments	30	30	380.46	416.59	21.17	1.17
Goodwill	47.77	47.77	47.77	47.77	-	-
Other Intangible Assets	395.39	395.69	390.58	366.3	49.85	125.76
Long-Term Deferred Tax Assets	635.09	509.5	325.78	195.01	104.94	63.56
Long-Term Deferred Charges	7.34	8.41	11.11	14.12	10.13	6.55
Other Long-Term Assets	77.79	213.91	447.07	742.11	574.48	414.94
Total Assets	19,354	19,323	18,276	18,542	12,561	6,375
Accounts Payable	1,185	1,467	1,231	1,130	672.7	310.11
Accrued Expenses	52.2	90.58	85.19	82.83	99.46	53.29
Short-Term Debt	1,441	1,265	480.49	270.13	945.26	1,196
Current Portion of Long-Term Debt	1,005	617.85	656.92	492.31	284.51	10.62
Current Income Taxes Payable	38.86	12.11	6.84	7.22	62.51	18.9
Current Unearned Revenue	4.43	2.8	2.45	4.13	4.61	4.64
Other Current Liabilities	9.85	11.41	8.39	7.09	5.16	28.89
Total Current Liabilities	3,736	3,467	2,471	1,994	2,074	1,622
Long-Term Debt	5,504	5,673	4,561	6,349	2,131	442.23
Long-Term Unearned Revenue	632.93	570.57	431.13	320.44	114.05	128.53
Long-Term Deferred Tax Liabilities	44.05	46.61	55.62	56.84	-	-
Other Long-Term Liabilities	1,247	1,232	1,212	-	-	1,670
Total Liabilities	11,164	10,989	8,730	8,720	4,319	3,863
Common Stock	671.37	671.37	676.85	676.85	457.33	400.58
Additional Paid-In Capital	5,314	5,311	5,567	5,580	5,800	726.24
Retained Earnings	1,071	1,179	1,502	1,721	1,285	728.51
Treasury Stock	-50	-50	-	-	-	-
Comprehensive Income & Other	226.43	226.44	226.45	226.47	-	-
Total Common Equity	7,234	7,338	7,972	8,205	7,542	1,855
Minority Interest	956.7	996.03	1,573	1,617	699.05	657.36
Shareholders' Equity	8,190	8,334	9,546	9,821	8,241	2,513
Total Liabilities & Equity	19,354	19,323	18,276	18,542	12,561	6,375
Total Debt	7,950	7,556	5,698	7,111	3,361	1,648
Net Cash (Debt)	-5,618	-5,146	-2,899	-3,147	876.69	-23.29
Net Cash Per Share	-8.29	-7.55	-4.41	-4.67	1.44	-0.04
Filing Date Shares Outstanding	668.78	668.77	674.26	676.85	676.85	592.86
Total Common Shares Outstanding	668.78	668.77	676.85	676.85	676.85	592.86
Working Capital	1,817	1,904	3,289	4,927	4,550	1,346
Book Value Per Share	10.82	10.97	11.78	12.12	11.14	3.13
Tangible Book Value	6,790	6,894	7,534	7,790	7,493	1,730
Tangible Book Value Per Share	10.15	10.31	11.13	11.51	11.07	2.92
Buildings	-	2,891	1,614	1,530	823.66	752.41
Machinery	-	10,839	9,870	7,091	4,675	3,137
Construction In Progress	-	2,655	2,160	3,238	1,223	156.77

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