China Resources Boya Bio-pharmaceutical Group Co.,Ltd (SHE:300294)

SHE:300294 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	586.74	1,300	1,961	1,532	1,584	753.89
Trading Asset Securities	2,761	2,199	3,362	3,194	2,700	-
Cash & Short-Term Investments	3,348	3,499	5,324	4,726	4,284	753.89
Cash Growth	-39.87%	-34.28%	12.66%	10.31%	468.21%	32.55%
Accounts Receivable	659.52	509.38	275.92	567.02	588.08	681.01
Other Receivables	39.96	39.81	264.4	100.62	67.9	53.21
Receivables	699.48	549.19	540.32	667.64	655.98	734.22
Inventory	983.31	995.43	556.94	666.96	676.84	689.46
Other Current Assets	16.59	14.75	6.43	13.25	29.4	750.08
Total Current Assets	5,047	5,058	6,428	6,073	5,646	2,928
Property, Plant & Equipment	1,241	1,170	676.62	722.81	771.33	809.52
Long-Term Investments	95.37	81.09	100.39	117.09	144.96	311.66
Goodwill	728	728	72.61	663.84	663.84	663.84
Other Intangible Assets	763.67	773.28	269.31	312.17	169.47	198.6
Long-Term Deferred Tax Assets	74.77	73.54	47.34	44.99	27.44	20.57
Long-Term Deferred Charges	146.28	145.9	88.15	82.64	161.62	166.41
Other Long-Term Assets	382.48	370.79	146.83	16.24	37.2	60.27
Total Assets	8,479	8,401	7,829	8,033	7,622	5,159
Accounts Payable	312.43	357.62	126.35	303.46	277.53	285.88
Accrued Expenses	67.09	318.03	274.14	290.9	261.19	83.94
Short-Term Debt	-	-	-	-	-	220.2
Current Portion of Long-Term Debt	-	-	0.03	22.18	0.08	55.2
Current Portion of Leases	4.64	5.33	0.87	2.81	2.06	-
Current Income Taxes Payable	49.99	12.44	8.58	27.09	41.45	20.54
Current Unearned Revenue	6.35	4.08	12.21	20.58	12.97	14.51
Other Current Liabilities	256.07	52.88	34.26	38.33	35.66	191.66
Total Current Liabilities	696.58	750.38	456.45	705.34	630.94	871.93
Long-Term Debt	-	-	22.15	-	22.15	55
Long-Term Leases	6.47	7.17	1.4	10.37	11.3	-
Long-Term Unearned Revenue	18.5	19.51	23.52	27.09	30.98	32.44
Long-Term Deferred Tax Liabilities	130.47	136.32	4.56	5.56	5.94	6.71
Total Liabilities	852.02	913.38	508.07	748.35	701.3	966.08
Common Stock	504.25	504.25	504.25	504.25	511.63	433.32
Additional Paid-In Capital	4,063	4,063	4,063	4,065	4,258	1,947
Retained Earnings	3,057	2,918	2,753	2,616	2,259	1,928
Treasury Stock	-	-	-	-	-199.96	-199.96
Comprehensive Income & Other	1.99	2.36	-	-	-	-
Total Common Equity	7,626	7,487	7,320	7,186	6,829	4,108
Minority Interest	0.42	0.61	1.07	99.19	91.4	84.55
Shareholders' Equity	7,627	7,488	7,321	7,285	6,920	4,192
Total Liabilities & Equity	8,479	8,401	7,829	8,033	7,622	5,159
Total Debt	11.11	12.51	24.45	35.36	35.58	330.39
Net Cash (Debt)	3,337	3,486	5,299	4,690	4,248	423.5
Net Cash Growth	-39.81%	-34.21%	12.99%	10.41%	903.09%	-
Net Cash Per Share	6.67	6.94	10.49	9.33	9.74	0.99
Filing Date Shares Outstanding	504.25	504.25	504.25	504.25	504.25	425.94
Total Common Shares Outstanding	504.25	504.25	504.25	504.25	504.25	425.94
Working Capital	4,351	4,308	5,971	5,368	5,015	2,056
Book Value Per Share	15.12	14.85	14.52	14.25	13.54	9.64
Tangible Book Value	6,135	5,986	6,978	6,210	5,996	3,245
Tangible Book Value Per Share	12.17	11.87	13.84	12.31	11.89	7.62
Buildings	-	741.4	527.95	518.01	536.62	506.23
Machinery	-	839.25	625.83	671.97	665.73	632.37
Construction In Progress	-	321	39.94	69.34	40.86	80.9

Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.