GalaxyCore Inc. (SHA:688728)

GalaxyCore Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	5,107	4,524	4,318	4,108	4,511	1,470
Short-Term Investments	-	7.78	5.36	5.29	-	-
Cash & Short-Term Investments	5,107	4,532	4,324	4,113	4,511	1,470
Cash Growth	19.30%	4.82%	5.12%	-8.81%	206.82%	204.05%
Accounts Receivable	682.63	648.74	527.97	469.57	550.28	944.61
Other Receivables	33.4	15.64	5.15	6.92	1.38	20.27
Receivables	716.03	664.38	533.13	476.49	551.67	964.94
Inventory	6,220	5,958	4,647	3,446	3,484	2,077
Other Current Assets	261.89	382.22	284.69	375.17	372.17	302.78
Total Current Assets	12,305	11,537	9,789	8,411	8,919	4,815
Property, Plant & Equipment	9,281	9,365	9,517	8,193	1,533	297.02
Long-Term Investments	44.59	240.87	217.27	345.38	168.79	58.75
Other Intangible Assets	780.27	785.04	301.02	265.72	247.58	201.05
Long-Term Deferred Tax Assets	302.6	258.18	140.1	72.49	44.49	46.64
Long-Term Deferred Charges	9.3	6.04	3.97	4.91	6.02	2
Other Long-Term Assets	533.91	212.51	217.38	859.76	2,385	296.19
Total Assets	23,257	22,420	20,203	18,152	13,304	5,716
Accounts Payable	642.85	621.37	788.29	410.96	634.56	1,000
Accrued Expenses	154.65	317.08	219.41	150.3	185.27	78.65
Short-Term Debt	6,032	5,364	4,057	3,856	3,253	1,556
Current Portion of Long-Term Debt	1,562	1,371	1,334	176.76	364.9	12
Current Portion of Leases	-	58.81	63.81	62.45	52.17	-
Current Income Taxes Payable	35.58	28.62	28.02	36.29	123.06	35.3
Current Unearned Revenue	145.12	112.12	49.05	48.4	64.58	78.08
Other Current Liabilities	523.06	371.89	435.21	621.74	305.53	24.93
Total Current Liabilities	9,096	8,244	6,974	5,362	4,983	2,785
Long-Term Debt	5,371	5,349	4,946	4,469	352.1	200.6
Long-Term Leases	106.14	92.27	10.97	49.45	49.99	-
Long-Term Unearned Revenue	937.05	940.14	370.41	357.66	363.23	11.18
Long-Term Deferred Tax Liabilities	18.58	19.1	21.18	18.04	6.04	0.2
Total Liabilities	15,528	14,645	12,323	10,257	5,754	2,997
Common Stock	0.2	0.2	0.2	0.19	0.19	0.18
Additional Paid-In Capital	5,474	5,470	5,453	5,276	5,259	1,712
Retained Earnings	2,826	2,877	2,706	2,738	2,299	1,041
Treasury Stock	-424.87	-423.57	-149.89	-	-	-
Comprehensive Income & Other	-146.1	-148.82	-129.09	-118.24	-8.22	-33.46
Shareholders' Equity	7,728	7,775	7,880	7,895	7,550	2,719
Total Liabilities & Equity	23,257	22,420	20,203	18,152	13,304	5,716
Total Debt	13,071	12,235	10,412	8,613	4,072	1,768
Net Cash (Debt)	-7,964	-7,703	-6,088	-4,500	438.95	-298.24
Net Cash Per Share	-3.11	-2.89	-2.52	-1.74	0.18	-0.13
Filing Date Shares Outstanding	2,587	2,571	2,588	2,499	2,499	2,249
Total Common Shares Outstanding	2,587	2,571	2,592	2,499	2,499	2,249
Working Capital	3,209	3,292	2,814	3,048	3,936	2,029
Book Value Per Share	2.99	3.02	3.04	3.16	3.02	1.21
Tangible Book Value	6,948	6,990	7,579	7,630	7,302	2,518
Tangible Book Value Per Share	2.69	2.72	2.92	3.05	2.92	1.12
Buildings	-	1,962	1,885	939.64	162.1	162.1
Machinery	-	8,550	7,881	404.95	254.13	199.34
Construction In Progress	-	472.12	397.83	7,046	1,245	48.69

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