Changzhou Tronly New Electronic Materials Co., Ltd. (SHE:300429)

SHE:300429 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	204.6	158.27	315.19	369.07	478.67	664.75
Short-Term Investments	183.79	193.73	85.87	-	-	63.29
Trading Asset Securities	30.6	60.76	135.2	301.46	629.6	523.13
Cash & Short-Term Investments	418.99	412.76	536.27	670.52	1,108	1,251
Cash Growth	-19.56%	-23.03%	-20.02%	-39.50%	-11.42%	173.48%
Accounts Receivable	206.59	194.12	149.12	142.1	222.81	149.9
Other Receivables	4.55	4.43	12.1	7.52	4.9	5.49
Receivables	211.14	198.55	161.22	149.62	227.71	155.39
Inventory	422.57	416.93	401.36	408.01	363.04	258.41
Other Current Assets	40.45	43.98	49.53	35.02	52.32	25.39
Total Current Assets	1,093	1,072	1,148	1,263	1,751	1,690
Property, Plant & Equipment	1,897	1,900	1,914	1,603	1,175	720.55
Long-Term Investments	45.31	66.48	306.68	441.92	77.28	171.5
Goodwill	103.38	103.38	143.22	143.22	198.77	192.11
Other Intangible Assets	172.1	174.36	176	183.76	205.29	169.4
Long-Term Deferred Tax Assets	30.74	29.84	24.58	19.96	33.96	34.27
Long-Term Deferred Charges	48.93	43.4	30.34	11.4	16.89	21.88
Other Long-Term Assets	35.22	32.5	38.35	55.17	57.07	17.26
Total Assets	3,425	3,422	3,782	3,721	3,516	3,017
Accounts Payable	222.8	240.07	286.28	237.62	223.19	71.54
Accrued Expenses	16.28	36.8	36.32	41.43	48.93	37.22
Short-Term Debt	229.66	184.93	183.47	386.18	245.73	111.75
Current Portion of Long-Term Debt	106.72	178.88	152.18	13.52	0.94	0.39
Current Portion of Leases	-	0.43	0.86	1.53	1.81	-
Current Income Taxes Payable	9.54	2.38	3.46	2.73	7.88	8.14
Current Unearned Revenue	1.84	2	1.3	0.63	3.64	1.94
Other Current Liabilities	20.79	11.4	8.93	40.61	107.99	2.42
Total Current Liabilities	607.62	656.88	672.8	724.25	640.1	233.39
Long-Term Debt	810.93	748.94	1,077	923.56	661.23	658.74
Long-Term Leases	0.01	0.48	0.35	1.12	2.46	-
Long-Term Unearned Revenue	114.78	117.77	122.16	99.71	88.9	89.86
Long-Term Deferred Tax Liabilities	13.81	15.16	24.96	34.52	42.09	43.61
Total Liabilities	1,547	1,539	1,897	1,783	1,435	1,026
Common Stock	536.3	536.3	515.26	515.26	515.26	515.25
Additional Paid-In Capital	784.1	784.09	503.35	505.33	499.26	499.13
Retained Earnings	466.96	472.58	654.27	700.16	815.99	721.74
Treasury Stock	-50	-50	-	-	-	-
Comprehensive Income & Other	139.75	139.19	202.1	200.96	196.93	196.95
Total Common Equity	1,877	1,882	1,875	1,922	2,027	1,933
Minority Interest	1.1	0.92	9.82	16.63	53.8	58.68
Shareholders' Equity	1,878	1,883	1,885	1,938	2,081	1,992
Total Liabilities & Equity	3,425	3,422	3,782	3,721	3,516	3,017
Total Debt	1,147	1,114	1,413	1,326	912.17	770.87
Net Cash (Debt)	-728.32	-700.9	-877.1	-655.38	196.1	480.31
Net Cash Growth	-	-	-	-	-59.17%	58.47%
Net Cash Per Share	-1.41	-1.37	-1.70	-1.27	0.38	0.93
Filing Date Shares Outstanding	531.52	531.52	515.26	515.26	515.26	515.25
Total Common Shares Outstanding	531.52	531.52	515.26	515.26	515.26	515.25
Working Capital	485.53	415.34	475.58	538.92	1,111	1,457
Book Value Per Share	3.53	3.54	3.64	3.73	3.93	3.75
Tangible Book Value	1,602	1,604	1,556	1,595	1,623	1,572
Tangible Book Value Per Share	3.01	3.02	3.02	3.09	3.15	3.05
Buildings	-	879.77	801.1	703.27	458.22	300.75
Machinery	-	1,270	1,058	663.88	629.9	334.98
Construction In Progress	-	390.72	562.25	656.13	448.09	320.91

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