SHA:688102 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	-	164.04	126.51	131.16	171.75
Trading Asset Securities	-	-	-	24.25	-
Cash & Short-Term Investments	734.46	164.04	126.51	155.4	171.75
Cash Growth	347.74%	29.66%	-18.59%	-9.51%	-13.92%
Accounts Receivable	-	347.93	314.72	278.16	172.64
Other Receivables	-	8.77	3.05	8.29	12.89
Receivables	-	356.7	317.77	286.45	185.53
Inventory	-	258.38	248.68	209.6	185.09
Prepaid Expenses	-	0.24	-	-	-
Other Current Assets	-	29.15	23.46	46.96	70.27
Total Current Assets	-	808.5	716.43	698.42	612.63
Property, Plant & Equipment	-	1,010	752.9	612.73	521.89
Long-Term Investments	-	78.32	80.67	16.5	7.7
Other Intangible Assets	-	145.32	94.01	96.7	97.83
Long-Term Deferred Tax Assets	-	1.18	2.33	23.57	5.32
Long-Term Deferred Charges	-	11.75	8.5	9.93	-
Other Long-Term Assets	-	78.99	60.49	39.33	34.82
Total Assets	-	2,134	1,715	1,497	1,280
Accounts Payable	-	83.85	73.72	71.96	69.87
Accrued Expenses	-	25.07	24.15	26.17	26.62
Short-Term Debt	-	219.35	160.42	64.36	217.78
Current Portion of Long-Term Debt	-	94.62	84.5	39.2	36.51
Current Portion of Leases	-	3.34	3.22	9.08	1.7
Current Income Taxes Payable	-	1.49	1.01	0.47	0.12
Current Unearned Revenue	-	9.69	5.91	4.56	9.75
Other Current Liabilities	-	62.25	71.41	46.89	75.97
Total Current Liabilities	-	499.66	424.33	262.69	438.33
Long-Term Debt	-	388.91	121.99	152.17	217.93
Long-Term Leases	-	3.77	3.11	5.22	2.66
Long-Term Unearned Revenue	-	52.69	59.24	37.5	7.65
Long-Term Deferred Tax Liabilities	-	27.98	16.05	29.11	14.92
Other Long-Term Liabilities	-	-	-	-	11.48
Total Liabilities	-	973.01	624.73	486.69	692.98
Common Stock	-	727.34	560.01	400.01	360
Additional Paid-In Capital	-	47.5	213.62	374.24	57.15
Retained Earnings	-	355.26	280.8	214.46	168.38
Treasury Stock	-	-24.93	-2.89	-	-
Comprehensive Income & Other	-	7.86	4.39	5.19	1.32
Total Common Equity	1,812	1,113	1,056	993.89	586.85
Minority Interest	-	47.6	34.67	16.59	0.37
Shareholders' Equity	1,867	1,161	1,091	1,010	587.22
Total Liabilities & Equity	-	2,134	1,715	1,497	1,280
Total Debt	961	709.99	373.24	270.04	476.59
Net Cash (Debt)	-226.55	-545.95	-246.72	-114.63	-304.84
Net Cash Per Share	-	-0.75	-0.34	-0.16	-0.47
Filing Date Shares Outstanding	-	725.07	725.07	728.02	655.2
Total Common Shares Outstanding	-	725.07	727.72	728.02	655.2
Working Capital	-	308.84	292.1	435.73	174.3
Book Value Per Share	2.35	1.54	1.45	1.37	0.90
Tangible Book Value	1,669	967.7	961.92	897.19	489.02
Tangible Book Value Per Share	2.16	1.33	1.32	1.23	0.75
Buildings	-	320.71	318.45	310.41	261.16
Machinery	-	657.28	508.81	417.86	276.04
Construction In Progress	-	317.49	154.77	70.2	140.69

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