SHA:688166 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	606.22	765.35	998.05	1,180	336.84	339.53
Trading Asset Securities	-	-	50.62	50.12	0.76	180.04
Cash & Short-Term Investments	606.22	765.35	1,049	1,230	337.6	519.58
Cash Growth	19.96%	-27.02%	-14.78%	264.48%	-35.02%	-27.33%
Accounts Receivable	334.1	339.5	308.88	307.47	373.85	177.27
Other Receivables	5.19	6.66	19.91	18.78	3.75	0.92
Receivables	339.3	346.17	328.79	326.25	377.59	178.19
Inventory	369.39	364.61	344.63	280.35	200.06	203.2
Prepaid Expenses	-	-	3.65	5.83	4.48	5.76
Other Current Assets	151.69	164.14	114	95.39	73.27	39.64
Total Current Assets	1,467	1,640	1,840	1,938	993.01	946.36
Property, Plant & Equipment	2,738	2,705	2,489	2,076	1,378	452.5
Long-Term Investments	321.12	437.06	425.86	399.33	348.28	156.88
Goodwill	3.12	3.12	7.5	7.5	7.5	-
Other Intangible Assets	86.5	89.48	93.66	81.64	80.84	48.76
Long-Term Accounts Receivable	4.1	2.1	-	-	-	-
Long-Term Deferred Tax Assets	80.79	73.55	42.28	23.94	19.86	18.16
Long-Term Deferred Charges	306.57	57.49	30.18	26.87	25.83	33
Other Long-Term Assets	353.01	156.03	104.09	107.73	115.86	172.11
Total Assets	5,360	5,164	5,032	4,661	2,970	1,828
Accounts Payable	188.97	266	228.18	252.19	211.89	79.63
Accrued Expenses	39.59	75.5	72.31	69.04	61.72	37.47
Short-Term Debt	149.27	115.26	156.87	124.38	257.05	140.02
Current Portion of Long-Term Debt	725.46	516.96	397.93	313.87	16.58	2.56
Current Portion of Leases	-	13.69	16.1	1.34	9.87	-
Current Income Taxes Payable	8.2	16.68	14.04	14.97	3.69	5.44
Current Unearned Revenue	45.2	28.02	24	29.49	20.33	24.82
Other Current Liabilities	10.36	20.27	12.81	6.26	1.93	1.78
Total Current Liabilities	1,167	1,052	922.25	811.52	583.07	291.71
Long-Term Debt	1,459	1,580	1,615	1,576	618.69	77.52
Long-Term Leases	7.3	10.21	21.01	6.01	0.22	-
Long-Term Unearned Revenue	69.2	74.71	26.25	26	26	26
Other Long-Term Liabilities	126.02	10	29.82	-	-	-
Total Liabilities	2,828	2,727	2,614	2,420	1,228	395.23
Common Stock	423.1	422.47	422.47	422.47	410	410
Additional Paid-In Capital	1,036	982.36	1,057	1,008	738.94	701.01
Retained Earnings	1,062	1,046	897.66	743.35	555.05	345.54
Treasury Stock	-10.01	-10.01	-	-	-	-
Comprehensive Income & Other	-63.46	-46.48	-8.64	17.77	-25.8	-24.78
Total Common Equity	2,448	2,395	2,369	2,192	1,678	1,432
Minority Interest	83.68	42.73	48.97	50.04	63.45	0.78
Shareholders' Equity	2,532	2,437	2,418	2,242	1,742	1,433
Total Liabilities & Equity	5,360	5,164	5,032	4,661	2,970	1,828
Total Debt	2,341	2,236	2,207	2,022	902.42	220.1
Net Cash (Debt)	-1,735	-1,470	-1,158	-791.15	-564.82	299.48
Net Cash Growth	-	-	-	-	-	-58.11%
Net Cash Per Share	-4.15	-3.50	-2.75	-1.91	-1.39	0.72
Filing Date Shares Outstanding	399.34	422.11	422.1	422.47	410	410
Total Common Shares Outstanding	399.34	422.11	422.47	422.47	410	410
Working Capital	299.55	587.89	917.49	1,127	409.94	654.65
Book Value Per Share	6.13	5.67	5.61	5.19	4.09	3.49
Tangible Book Value	2,358	2,302	2,267	2,103	1,590	1,383
Tangible Book Value Per Share	5.91	5.45	5.37	4.98	3.88	3.37
Buildings	-	728.65	261.26	273.4	104.72	104.72
Machinery	-	1,122	704.8	318.41	287.37	253.45
Construction In Progress	-	1,167	1,736	1,666	1,131	219.14

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