BOE HC SemiTek Corporation (SHE:300323)

BOE HC SemiTek 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Cash & Equivalents	865.37	941.58	1,629	1,180	929.24	2,105
Trading Asset Securities	120.33	119.97	419.28	70.96	220.69	-
Cash & Short-Term Investments	985.71	1,062	2,048	1,251	1,150	2,105
Cash Growth	-34.02%	-48.17%	63.68%	8.83%	-45.37%	32.70%
Accounts Receivable	1,373	1,363	1,300	1,114	1,493	1,398
Other Receivables	156.03	56.83	4.97	159.51	176.73	146.98
Receivables	1,529	1,420	1,305	1,274	1,670	1,545
Inventory	1,441	1,110	1,099	1,385	1,309	1,010
Prepaid Expenses	-	-	-	-	-	4.27
Other Current Assets	255.02	211.27	52.76	67.96	465.23	317.79
Total Current Assets	4,210	3,802	4,505	3,978	4,595	4,982
Property, Plant & Equipment	7,317	7,097	5,306	5,631	5,667	4,858
Long-Term Investments	72.27	24.27	3.28	33.32	2.95	3.61
Other Intangible Assets	933.82	890.35	826.35	771.07	658.37	694.43
Long-Term Deferred Tax Assets	549.34	510.12	364.2	362.51	290.39	304.16
Long-Term Deferred Charges	82.87	123.7	188.2	109	156.94	77.23
Other Long-Term Assets	330.03	209.84	177.82	194.79	314.47	114.94
Total Assets	13,495	12,658	11,372	11,080	11,685	11,034
Accounts Payable	1,769	1,750	1,042	986.11	1,494	1,299
Accrued Expenses	133.48	172.76	139.02	113.38	112.17	67.76
Short-Term Debt	1,578	1,271	883.83	1,486	1,467	1,108
Current Portion of Long-Term Debt	1,085	409.2	477.79	595.36	407.86	-
Current Portion of Leases	1.74	2.1	1.94	34.78	42.91	-
Current Income Taxes Payable	13.56	1.15	-	0.37	0.04	0.4
Current Unearned Revenue	6.68	11.4	1.09	1.03	1.07	10.11
Other Current Liabilities	242.56	230.26	175.56	112.18	211.01	684.71
Total Current Liabilities	4,829	3,848	2,722	3,329	3,736	3,170
Long-Term Debt	1,663	1,707	911.67	979.48	940.6	890.31
Long-Term Leases	18.13	18.99	0.89	26.61	58.07	32.2
Long-Term Unearned Revenue	133.63	149.89	202.77	276.13	338.77	427.48
Long-Term Deferred Tax Liabilities	-	-	-	183.75	184.52	205.61
Other Long-Term Liabilities	-	1.65	3.58	3.72	-	-
Total Liabilities	6,645	5,725	3,841	4,798	5,258	4,726
Common Stock	1,623	1,623	1,617	1,240	1,240	1,240
Additional Paid-In Capital	6,911	6,877	6,854	5,136	5,136	5,110
Retained Earnings	-1,668	-1,553	-942.3	-96.61	50.42	-43.2
Treasury Stock	-16.95	-16.95	-	-	-	-
Comprehensive Income & Other	2.48	2.52	2.38	2.39	1.42	1.78
Shareholders' Equity	6,851	6,933	7,531	6,282	6,428	6,308
Total Liabilities & Equity	13,495	12,658	11,372	11,080	11,685	11,034
Total Debt	4,346	3,408	2,276	3,122	2,916	2,031
Net Cash (Debt)	-3,360	-2,347	-227.87	-1,870	-1,766	74.32
Net Cash Per Share	-2.09	-1.46	-0.16	-1.53	-1.51	0.08
Filing Date Shares Outstanding	1,623	1,623	1,617	1,240	1,240	1,240
Total Common Shares Outstanding	1,623	1,623	1,617	1,240	1,240	1,240
Working Capital	-619.44	-45.32	1,784	649.52	859.03	1,812
Book Value Per Share	4.22	4.27	4.66	5.06	5.18	5.09
Tangible Book Value	5,917	6,042	6,705	5,510	5,769	5,614
Tangible Book Value Per Share	3.65	3.72	4.15	4.44	4.65	4.53
Buildings	2,343	2,329	1,809	1,689	1,343	1,381
Machinery	8,362	8,029	7,684	6,724	6,077	5,594
Construction In Progress	2,223	2,006	400.82	1,138	1,542	559.26

Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.