XGIMI Technology Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	1,315	1,513	2,050	2,191	1,499	1,115
Short-Term Investments	-	-	-	-	-	30.74
Trading Asset Securities	303.26	508.42	472.56	425.59	715.9	1,532
Cash & Short-Term Investments	1,619	2,021	2,522	2,617	2,215	2,677
Cash Growth	-25.21%	-19.87%	-3.61%	18.15%	-17.28%	281.93%
Accounts Receivable	285.96	362.72	225.16	216.19	324.8	86.77
Other Receivables	7.81	4.93	7.28	1.99	5.2	2.9
Receivables	293.77	367.65	232.44	218.18	330	89.68
Inventory	1,492	914.36	928.4	1,098	1,184	965.23
Prepaid Expenses	-	-	-	-	-	1.82
Other Current Assets	423.18	355.61	229.28	229.93	184.45	86.46
Total Current Assets	3,828	3,659	3,912	4,163	3,914	3,821
Property, Plant & Equipment	1,066	1,101	1,060	1,132	1,147	1,173
Long-Term Investments	751.55	33.08	37.96	64.14	51.79	51.79
Goodwill	17.85	19.02	19.63	21.32	22.23	-
Other Intangible Assets	76.92	76.96	47.56	58.55	68.52	65.26
Long-Term Deferred Tax Assets	135.51	131.24	130.9	99.62	46.58	16.73
Long-Term Deferred Charges	55.12	65.76	70.22	44.16	35.88	13.67
Other Long-Term Assets	0.39	539.38	39.8	-	-	-
Total Assets	5,931	5,625	5,319	5,582	5,286	5,141

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Accounts Payable	479.85	416.53	672.93	710.1	1,045	1,663
Accrued Expenses	163.88	129.45	121.59	138.35	138.61	112.81
Short-Term Debt	904.72	566.9	258.04	302.68	-	76.51
Current Portion of Long-Term Debt	300	300	300	-	-	-
Current Portion of Leases	9.83	12.56	10.89	21.44	14.16	13.24
Current Income Taxes Payable	32.25	32.65	43.46	38.67	90.99	55.62
Current Unearned Revenue	86.43	17.32	28.52	36.47	33.37	39.13
Other Current Liabilities	238.16	350.82	131.33	68.36	56.55	35.32
Total Current Liabilities	2,215	1,826	1,567	1,316	1,379	1,995
Long-Term Debt	-	-	-	300	300	300
Long-Term Leases	2.27	1.78	1.38	9.09	8.71	13.4
Long-Term Unearned Revenue	745.86	760.05	787.98	812.73	443.43	57.95
Long-Term Deferred Tax Liabilities	1.57	1.81	4.53	8.63	3.43	-
Other Long-Term Liabilities	11.9	11.66	12.35	15.7	12.99	12.06
Total Liabilities	2,977	2,602	2,373	2,462	2,147	2,379

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Common Stock	70.02	70	70	70	70	50
Additional Paid-In Capital	1,906	1,842	1,938	2,092	2,070	2,054
Retained Earnings	1,236	1,233	1,090	984.36	1,014	662.29
Treasury Stock	-277.69	-129.39	-164.3	-39.88	-23.32	-
Comprehensive Income & Other	5.9	6.04	9.15	9.64	4.09	-4.52
Total Common Equity	2,940	3,022	2,943	3,117	3,135	2,762
Minority Interest	14.14	1.54	3.17	3.45	4.14	-
Shareholders' Equity	2,955	3,023	2,946	3,120	3,139	2,762
Total Liabilities & Equity	5,931	5,625	5,319	5,582	5,286	5,141

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Total Debt	1,217	881.23	570.31	633.2	322.88	403.15
Net Cash (Debt)	401.81	1,140	1,952	1,984	1,892	2,274
Net Cash Growth	-67.87%	-41.61%	-1.59%	4.84%	-16.82%	503.15%
Net Cash Per Share	5.92	16.85	28.43	28.31	27.01	33.92
Filing Date Shares Outstanding	66.9	67.89	67.94	69.73	69.87	70
Total Common Shares Outstanding	66.9	68.61	67.94	69.73	69.87	70
Working Capital	1,613	1,832	2,346	2,847	2,535	1,825
Book Value Per Share	43.95	44.05	43.31	44.69	44.86	39.46
Tangible Book Value	2,846	2,926	2,875	3,037	3,044	2,697
Tangible Book Value Per Share	42.54	42.65	42.32	43.55	43.56	38.52
Buildings	1,097	1,100	1,052	1,059	1,058	671.98
Machinery	251.38	247.6	195.06	171.49	145.85	104.78
Construction In Progress	0.69	3.5	4.77	14.27	4.37	406.14