Maxscend Microelectronics Company Limited (SHE:300782)

SHE:300782 Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Cash & Equivalents	1,411	1,008	1,277	2,661	1,475
Trading Asset Securities	-	-	-	-	95
Cash & Short-Term Investments	1,411	1,008	1,277	2,661	1,570
Cash Growth	39.92%	-21.02%	-52.02%	69.48%	59.86%
Accounts Receivable	578.98	518.12	400.44	572.43	337.71
Other Receivables	41.66	16.78	45.13	5.36	38.75
Receivables	620.64	560.5	462.96	577.79	376.46
Inventory	2,521	1,493	1,720	1,476	632.16
Prepaid Expenses	-	5.69	4.38	82.87	20.5
Other Current Assets	464.07	201.54	124.52	182.8	52.61
Total Current Assets	5,016	3,269	3,588	4,980	2,652
Property, Plant & Equipment	8,306	5,673	4,552	1,015	115.2
Long-Term Investments	437.84	370.96	269.6	323.2	192.82
Other Intangible Assets	152.07	121.63	122.67	74.87	61.95
Long-Term Deferred Tax Assets	90.13	84.26	69.07	22.7	9.98
Long-Term Deferred Charges	28.44	19.64	11.08	2.66	3.78
Other Long-Term Assets	202.31	1,420	890.7	2,029	54.9
Total Assets	14,233	10,958	9,504	8,448	3,090
Accounts Payable	879.6	634.84	476.12	375.77	223.55
Accrued Expenses	121.07	109.77	97.89	66.41	41.73
Short-Term Debt	1,895	-	-	-	-
Current Portion of Long-Term Debt	9.17	-	-	-	-
Current Portion of Leases	-	9.09	4.44	2.21	-
Current Income Taxes Payable	25.21	115.24	131.21	296.6	114.98
Current Unearned Revenue	4.59	6.59	6.17	7.75	19.39
Other Current Liabilities	35.44	5.03	4.95	3.18	3.73
Total Current Liabilities	2,971	880.57	720.78	751.93	403.37
Long-Term Debt	633.47	-	-	-	-
Long-Term Leases	55.46	59.39	10.55	0.26	-
Long-Term Unearned Revenue	281.7	149.33	20.31	0.89	2.22
Long-Term Deferred Tax Liabilities	90.83	65.12	66.93	60.36	32.62
Total Liabilities	4,032	1,154	818.57	813.44	438.22
Common Stock	534.53	533.82	533.76	333.56	180
Additional Paid-In Capital	3,633	3,573	3,523	3,689	859.51
Retained Earnings	5,820	5,538	4,511	3,595	1,646
Comprehensive Income & Other	210.98	157.81	114.48	24.56	-25.16
Total Common Equity	10,199	9,803	8,682	7,642	2,660
Minority Interest	1.58	0.35	3.09	-7.91	-7.78
Shareholders' Equity	10,201	9,803	8,685	7,634	2,652
Total Liabilities & Equity	14,233	10,958	9,504	8,448	3,090
Total Debt	2,594	68.48	14.99	2.47	-
Net Cash (Debt)	-1,183	939.85	1,262	2,658	1,570
Net Cash Growth	-	-25.51%	-52.54%	69.32%	59.86%
Net Cash Per Share	-2.21	1.76	2.36	4.99	3.03
Filing Date Shares Outstanding	534.48	533.82	533.8	533.7	533.7
Total Common Shares Outstanding	534.48	533.82	533.76	533.7	518.4
Working Capital	2,046	2,388	2,867	4,228	2,248
Book Value Per Share	19.08	18.36	16.27	14.32	5.13
Tangible Book Value	10,047	9,681	8,559	7,567	2,598
Tangible Book Value Per Share	18.80	18.14	16.04	14.18	5.01
Buildings	-	1,057	1,104	90.75	6.56
Machinery	-	1,734	1,126	259.02	155.42
Construction In Progress	-	3,185	2,496	766.41	12.41

Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.