Cedar Development 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	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	212.62	229.88	174.8	87.48	58.95	93.15
Trading Asset Securities	-	-	3.19	3.59	2.71	-
Cash & Short-Term Investments	212.62	229.88	177.99	91.08	61.66	93.15
Cash Growth	-2.17%	29.15%	95.43%	47.70%	-33.80%	-52.46%
Accounts Receivable	156.22	78.81	172.1	514.64	385.87	335.89
Other Receivables	6.25	8.31	18.57	418.12	443.72	594.58
Receivables	162.46	87.12	190.67	932.75	829.6	930.47
Inventory	18.36	27.53	44.74	25.55	31.64	43.17
Other Current Assets	33.71	33.37	65.53	84.01	255.4	177.37
Total Current Assets	427.16	377.9	478.94	1,133	1,178	1,244
Property, Plant & Equipment	318.78	317.34	314.28	671.04	663.01	227.22
Long-Term Investments	101.55	101.55	84	-	-	-
Goodwill	-	-	-	-	-	2.42
Other Intangible Assets	160.31	164.24	171.16	176.84	307.71	317.31
Long-Term Deferred Tax Assets	0.65	1.03	0	0.31	3.72	12.26
Long-Term Deferred Charges	1.88	1.41	2.28	3.35	4.52	1.06
Other Long-Term Assets	790.69	823.69	910.59	761.76	1,045	1,600
Total Assets	1,801	1,787	1,961	2,747	3,203	3,404
Accounts Payable	122.9	124.28	152.51	275.89	324.81	191.26
Accrued Expenses	1.85	5.7	8.52	13.29	29.27	15.32
Short-Term Debt	78	28	86.8	201.93	101.44	63.59
Current Portion of Long-Term Debt	-	0.36	229.02	576.38	446.3	30
Current Portion of Leases	0.76	1.42	0.76	1.48	0.51	-
Current Income Taxes Payable	1.97	0.04	0.04	0	0.16	1.77
Current Unearned Revenue	8.8	13.43	9.98	25.66	80.27	65.82
Other Current Liabilities	387.28	367.14	91.48	216.81	222.78	456.85
Total Current Liabilities	601.57	540.38	579.1	1,311	1,206	824.61
Long-Term Debt	-	-	0.63	1.45	-	-
Long-Term Leases	2.29	2.67	-	0.69	0.9	0.01
Long-Term Unearned Revenue	-	-	-	31.98	236.05	198.17
Long-Term Deferred Tax Liabilities	5.03	5.4	4.88	4.3	5.97	32.86
Other Long-Term Liabilities	14.87	8.52	0.35	-	-	83.42
Total Liabilities	623.76	556.97	584.96	1,350	1,448	1,139
Common Stock	544	544	544	544	544	544
Additional Paid-In Capital	1,058	1,058	1,057	1,057	1,057	1,056
Retained Earnings	-436.99	-391.29	-239.62	-228.99	119.89	562.62
Comprehensive Income & Other	13.16	20.3	14.65	12.91	16.99	16.99
Total Common Equity	1,178	1,231	1,376	1,385	1,738	2,180
Minority Interest	-0.43	-0.33	-0.19	11.49	16.49	84.97
Shareholders' Equity	1,177	1,230	1,376	1,397	1,754	2,265
Total Liabilities & Equity	1,801	1,787	1,961	2,747	3,203	3,404
Total Debt	81.05	32.45	317.21	781.93	549.15	93.6
Net Cash (Debt)	131.57	197.43	-139.22	-690.85	-487.49	-0.45
Net Cash Per Share	0.24	0.36	-0.26	-1.27	-0.90	-0.00
Filing Date Shares Outstanding	544	544	544	544	544	544
Total Common Shares Outstanding	544	544	544	544	544	544
Working Capital	-174.41	-162.48	-100.16	-178.07	-27.23	419.56
Book Value Per Share	2.16	2.26	2.53	2.55	3.19	4.01
Tangible Book Value	1,017	1,066	1,205	1,208	1,430	1,860
Tangible Book Value Per Share	1.87	1.96	2.22	2.22	2.63	3.42
Buildings	-	-	-	147.47	147.47	-
Machinery	-	14.14	13.66	14.46	23.48	24.07
Construction In Progress	-	308.44	309.38	521.1	497.9	207.4

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.