Jiaxing ZMAX Optech 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	-	432.01	462.16	21.72	35.22
Trading Asset Securities	-	45.55	-	-	-
Cash & Short-Term Investments	411.7	477.56	462.16	21.72	35.22
Cash Growth	-13.79%	3.33%	2027.82%	-38.33%	52.30%
Accounts Receivable	-	115.86	134.4	162	167.8
Other Receivables	-	0.32	0.47	5.68	0.31
Receivables	-	116.18	134.88	167.68	168.11
Inventory	-	99.32	91.55	103.2	102.63
Prepaid Expenses	-	-	-	0.46	-
Other Current Assets	-	8.12	5.02	2.89	1.99
Total Current Assets	-	701.18	693.6	295.95	307.94
Property, Plant & Equipment	-	275.34	237.99	228.34	201.19
Long-Term Investments	-	17.27	-	-	-
Goodwill	-	1.6	1.6	1.6	1.6
Other Intangible Assets	-	28.6	28.56	29.42	30.29
Long-Term Deferred Tax Assets	-	9.46	9.11	8.16	8.14
Long-Term Deferred Charges	-	10.23	11.29	12.42	9.91
Other Long-Term Assets	-	8.26	35.38	4.52	10.53
Total Assets	-	1,052	1,018	580.42	569.61
Accounts Payable	-	119.58	90.76	79.67	141.3
Accrued Expenses	-	22.02	23.21	23.28	19.49
Short-Term Debt	-	0.9	-	42.24	11.01
Current Portion of Long-Term Debt	-	0.41	0.45	1.47	0.49
Current Portion of Leases	-	0.45	0.12	0.12	0.16
Current Income Taxes Payable	-	2.53	0.67	2.06	2.2
Current Unearned Revenue	-	6.69	6.88	3.75	6.1
Other Current Liabilities	-	6.22	5.05	21.38	21.67
Total Current Liabilities	-	158.8	127.14	173.98	202.43
Long-Term Debt	-	3.74	24.31	10.12	6.96
Long-Term Leases	-	1.49	0.21	0.17	0.42
Long-Term Unearned Revenue	-	23.75	24.32	24.99	22
Long-Term Deferred Tax Liabilities	-	0.37	0.05	0.04	0.07
Other Long-Term Liabilities	-	0.15	-	-	-
Total Liabilities	-	188.31	176.03	209.29	231.89
Common Stock	-	88	88	66	66
Additional Paid-In Capital	-	659.14	654.38	224.07	218.21
Retained Earnings	-	115.11	96.88	78.15	50.23
Comprehensive Income & Other	-	-1.61	-0.96	-0.86	-0.47
Total Common Equity	885.1	860.64	838.3	367.36	333.98
Minority Interest	-	2.98	3.2	3.77	3.74
Shareholders' Equity	991.41	863.63	841.51	371.13	337.72
Total Liabilities & Equity	-	1,052	1,018	580.42	569.61
Total Debt	177.99	6.99	25.09	54.12	19.06
Net Cash (Debt)	233.72	470.57	437.07	-32.4	16.16
Net Cash Growth	-50.33%	7.66%	-	-	43.27%
Net Cash Per Share	2.65	5.37	5.17	-0.49	0.24
Filing Date Shares Outstanding	88.42	88	88	66	66
Total Common Shares Outstanding	88.77	88	88	66	66
Working Capital	-	542.38	566.46	121.97	105.51
Book Value Per Share	9.97	9.78	9.53	5.57	5.06
Tangible Book Value	776.56	830.44	808.15	336.34	302.09
Tangible Book Value Per Share	8.75	9.44	9.18	5.10	4.58
Buildings	-	125.05	125.77	125.41	125.95
Machinery	-	208.59	186.31	175.15	149.14
Construction In Progress	-	80.64	46.36	30.11	10.6

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