Chengdu Galaxy Magnets Co.,Ltd. (SHE:300127)

Chengdu Galaxy Magnets 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	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Cash & Equivalents	604.07	608.89	560.63	618.1	608.73	597.56
Short-Term Investments	-	-	-	-	-	50.03
Trading Asset Securities	-	-	-	-	-	50.34
Cash & Short-Term Investments	604.07	608.89	560.63	618.1	608.73	697.94
Cash Growth	1.77%	8.61%	-9.30%	1.54%	-12.78%	-2.73%
Accounts Receivable	299.62	305.64	380.81	362.95	286.98	241.04
Other Receivables	1.92	1.74	1.39	1.29	1.09	1.82
Receivables	301.54	307.38	382.2	364.24	288.07	242.86
Inventory	281.6	245.48	296.43	176.89	208.64	127.46
Other Current Assets	33.54	38.67	3.7	5.21	27.85	11.26
Total Current Assets	1,221	1,200	1,243	1,164	1,133	1,080
Property, Plant & Equipment	325.17	321.02	311.49	319.55	310.78	245.66
Other Intangible Assets	15.31	15.9	16.77	18.75	22.92	23.78
Long-Term Deferred Tax Assets	5.83	6.59	4.71	4.27	4.39	2.16
Long-Term Deferred Charges	0.87	0.67	1.03	-	-	-
Other Long-Term Assets	19.25	12.23	4.56	10.05	12.43	11.25
Total Assets	1,587	1,557	1,582	1,517	1,484	1,362
Accounts Payable	30.46	49.62	35.87	68.26	60.12	30.34
Accrued Expenses	5.14	22.65	28.02	27.95	16.27	14.33
Short-Term Debt	31.09	1.45	70.95	-	2.41	3.71
Current Income Taxes Payable	6.25	5.98	0.52	4.34	7.17	3.13
Current Unearned Revenue	1.7	1.77	1.31	1.86	2.96	1.92
Other Current Liabilities	14.4	15.64	8.86	8.13	10	8.1
Total Current Liabilities	89.04	97.11	145.54	110.54	98.93	61.54
Long-Term Unearned Revenue	8.53	9.53	3.7	5.94	2.08	0.24
Long-Term Deferred Tax Liabilities	0.17	0.17	0.2	0.22	-	0.05
Total Liabilities	97.75	106.82	149.44	116.71	101	61.83
Common Stock	323.15	323.15	323.15	323.15	323.15	323.15
Additional Paid-In Capital	496.2	496.2	496.2	496.2	496.2	496.2
Retained Earnings	670.1	630.67	612.74	581.01	554.97	474.32
Total Common Equity	1,489	1,450	1,432	1,400	1,374	1,294
Minority Interest	-	-	-	-	8.49	6.87
Shareholders' Equity	1,489	1,450	1,432	1,400	1,383	1,301
Total Liabilities & Equity	1,587	1,557	1,582	1,517	1,484	1,362
Total Debt	31.09	1.45	70.95	-	2.41	3.71
Net Cash (Debt)	572.98	607.44	489.69	618.1	606.33	694.23
Net Cash Growth	9.71%	24.05%	-20.78%	1.94%	-12.66%	-2.75%
Net Cash Per Share	1.80	1.90	1.52	1.91	1.88	2.16
Filing Date Shares Outstanding	323.15	323.15	323.15	323.15	323.15	323.15
Total Common Shares Outstanding	323.15	323.15	323.15	323.15	323.15	323.15
Working Capital	1,132	1,103	1,097	1,054	1,034	1,018
Book Value Per Share	4.61	4.49	4.43	4.33	4.25	4.00
Tangible Book Value	1,474	1,434	1,415	1,382	1,351	1,270
Tangible Book Value Per Share	4.56	4.44	4.38	4.28	4.18	3.93
Buildings	-	269.28	269.28	269.28	273.31	159.72
Machinery	-	319.56	289.99	273.95	244.06	202.55
Construction In Progress	-	8.6	0.1	-	-	69.71

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