SUNLOGY
0345
TECHSTORE
0343
CBHB
0339
SET
0337
NORTHERN
0340
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -46.10%269.19M | -46.10%269.19M | -2.56%642.65M | 10.75%660.8M | -3.88%551.26M | 1.32%499.41M | 1.32%499.41M | 31.41%659.55M | 44.30%596.65M | 61.07%573.51M |
-Cash and cash equivalents | -43.91%269.19M | -43.91%269.19M | 0.09%642.65M | 13.61%660.8M | -5.64%531.76M | -1.64%479.91M | -1.64%479.91M | 27.93%642.05M | 40.68%581.65M | 58.26%563.51M |
-Short term investments | ---- | ---- | ---- | ---- | 95.00%19.5M | 290.00%19.5M | 290.00%19.5M | --17.5M | --15M | --10M |
Receivables | -11.72%391.78M | -11.72%391.78M | 0.18%465.12M | 10.55%481.32M | 29.05%550.65M | 7.20%443.78M | 7.20%443.78M | 8.77%464.3M | 14.52%435.4M | 8.43%426.68M |
-Accounts receivable | -8.39%391.78M | -8.39%391.78M | 0.18%465.12M | 10.55%481.32M | 29.05%550.65M | 4.89%427.66M | 4.89%427.66M | 8.77%464.3M | 14.97%435.4M | 8.87%426.68M |
-Gross accounts receivable | ---- | ---- | ---- | ---- | ---- | 11.53%513.07M | 11.53%513.07M | ---- | ---- | ---- |
-Bad debt provision | ---- | ---- | ---- | ---- | ---- | -63.31%-85.42M | -63.31%-85.42M | ---- | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | 158.00%16.13M | 158.00%16.13M | ---- | ---- | ---- |
Inventory | 41.34%186.2M | 41.34%186.2M | 13.01%152.56M | 9.54%142.01M | -3.97%136.28M | -10.92%131.74M | -10.92%131.74M | -13.02%135M | -16.49%129.64M | 0.43%141.92M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | 115.54%44.51M | 115.54%44.51M | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 557.51%28.67M | 557.51%28.67M | ---- | ---- | ---- |
Tax assets-Current | ---- | ---- | ---- | ---- | ---- | -30.95%1.81M | -30.95%1.81M | ---- | ---- | ---- |
Total current assets | -26.33%847.17M | -26.33%847.17M | 0.12%1.26B | 10.54%1.28B | 8.41%1.24B | 6.24%1.15B | 6.24%1.15B | 16.13%1.26B | 22.43%1.16B | 28.20%1.14B |
Non current assets | ||||||||||
Net PPE | 37.81%893.34M | 37.81%893.34M | 71.00%1.1B | 81.89%1.14B | 13.28%681.97M | 7.92%648.26M | 7.92%648.26M | -1.38%642.91M | -0.24%627.47M | 8.31%602.01M |
-Gross PP&E | -22.37%893.34M | -22.37%893.34M | 71.00%1.1B | 81.89%1.14B | 13.28%681.97M | -2.49%1.15B | -2.49%1.15B | -1.38%642.91M | -0.24%627.47M | 8.31%602.01M |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | 13.28%-502.56M | 13.28%-502.56M | ---- | ---- | ---- |
Investment properties | 55.07%261.68M | 55.07%261.68M | 62.29%268.11M | 62.31%268.14M | 47.76%244.11M | 2.14%168.75M | 2.14%168.75M | 0.00%165.2M | 0.00%165.2M | 0.00%165.2M |
Total investment | -13.03%261.45M | -13.03%261.45M | -22.71%229.11M | -8.83%281.34M | -17.70%275.25M | -8.13%300.62M | -8.13%300.62M | -7.71%296.41M | 1.06%308.6M | 6.67%334.46M |
-Long-term equity investment | 4.05%173.43M | 4.05%173.43M | -20.53%135.56M | -17.94%143.22M | -14.94%152.76M | -4.52%166.67M | -4.52%166.67M | -4.80%170.57M | 4.59%174.53M | 17.33%179.59M |
-Financial asset investment | -34.29%88.02M | -34.29%88.02M | -25.66%93.55M | 3.02%138.12M | -20.91%122.49M | -12.26%133.95M | -12.26%133.95M | -11.39%125.84M | -3.20%134.07M | -3.49%154.87M |
-Including:Trading securities | --87.35M | --87.35M | -25.66%93.55M | 3.02%138.12M | -20.91%122.49M | ---- | ---- | -11.39%125.84M | -3.20%134.07M | -3.49%154.87M |
-Including:Available-for-sale securities | -99.50%669K | -99.50%669K | ---- | ---- | ---- | -12.26%133.95M | -12.26%133.95M | ---- | ---- | ---- |
Long-term accounts receivable and other receivables | --246.45M | --246.45M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 17.03%2.57B | 17.03%2.57B | -20.38%1.76B | -7.79%2.02B | 8.78%2.27B | 6.17%2.2B | 6.17%2.2B | 4.00%2.21B | 7.25%2.19B | 5.41%2.08B |
-Goodwill | 5.95%57.93M | 5.95%57.93M | 6.16%58.04M | 4.15%56.94M | 0.00%54.67M | 0.00%54.67M | 0.00%54.67M | 0.00%54.67M | 0.00%54.67M | 0.00%54.67M |
-Other intangible assets | 17.31%2.51B | 17.31%2.51B | -21.05%1.7B | -8.10%1.97B | 9.01%2.21B | 6.34%2.14B | 6.34%2.14B | 4.11%2.16B | 7.45%2.14B | 5.56%2.03B |
Deferred tax assets-non current | --0 | --0 | --37K | --43K | --43K | --2.93M | --2.93M | ---- | ---- | ---- |
Other non current assets | 0.00%40.17M | 0.00%40.17M | 0.78%40.84M | 0.78%40.84M | -6.76%40.84M | -7.54%40.17M | -7.54%40.17M | -12.62%40.52M | -10.00%40.52M | -1.63%43.8M |
Total non current assets | 27.29%4.28B | 27.29%4.28B | 1.25%3.4B | 12.56%3.76B | 8.66%3.51B | 4.74%3.36B | 4.74%3.36B | 1.37%3.36B | 4.56%3.34B | 5.67%3.23B |
Total assets | 13.61%5.12B | 13.61%5.12B | 0.94%4.66B | 12.04%5.04B | 8.59%4.75B | 5.12%4.51B | 5.12%4.51B | 5.01%4.61B | 8.66%4.5B | 10.76%4.37B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 40.37%619.3M | 40.37%619.3M | 67.29%508.39M | 57.47%534.12M | 64.08%485.74M | 36.51%441.2M | 36.51%441.2M | -3.87%303.89M | 11.33%339.19M | 4.12%296.03M |
-Current debt and capital lease obligation | 40.37%619.3M | 40.37%619.3M | 67.29%508.39M | 57.47%534.12M | 64.08%485.74M | 36.51%441.2M | 36.51%441.2M | -3.87%303.89M | 11.33%339.19M | 4.12%296.03M |
-Including:Current debt | 41.43%615.52M | 41.43%615.52M | 67.74%504.89M | 58.14%529.89M | 65.54%480.72M | 37.63%435.2M | 37.63%435.2M | -3.16%301M | 12.16%335.07M | 4.35%290.4M |
-Including:Current capital Lease obligation | -36.83%3.79M | -36.83%3.79M | 21.09%3.5M | 2.60%4.23M | -10.81%5.02M | -14.26%6M | -14.26%6M | -45.46%2.89M | -30.69%4.12M | -6.16%5.63M |
Payables | 73.41%214.53M | 73.41%214.53M | 28.13%255.69M | 66.13%257.77M | -7.51%206.52M | 15.74%123.71M | 15.74%123.71M | 3.22%199.56M | -0.57%155.17M | 27.72%223.28M |
-accounts payable | 163.14%214.53M | 163.14%214.53M | 28.13%255.69M | 66.13%257.77M | -7.51%206.52M | -0.81%81.53M | -0.81%81.53M | 3.22%199.56M | -0.57%155.17M | 27.72%223.28M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | 104.67%3.73M | 104.67%3.73M | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | 68.11%38.46M | 68.11%38.46M | ---- | ---- | ---- |
Accrued and deferred income | ---- | ---- | ---- | ---- | ---- | -7.63%45.11M | -7.63%45.11M | ---- | ---- | ---- |
Other current liabilities | --871K | --871K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 36.83%834.7M | 36.83%834.7M | 51.77%764.08M | 60.19%791.89M | 33.30%692.26M | 27.37%610.02M | 27.37%610.02M | -1.18%503.45M | 7.30%494.35M | 13.11%519.31M |
Non current liabilities | ||||||||||
Non current financial liabilities | 11.29%608.58M | 11.29%608.58M | 23.99%554.56M | 40.73%599.53M | 24.49%590.57M | 10.65%546.83M | 10.65%546.83M | -22.20%447.26M | -27.44%426.02M | -18.87%474.39M |
-Long term debt and capital lease obligation | 13.29%539.36M | 13.29%539.36M | 33.84%481.15M | 55.33%527.01M | 33.51%518.93M | 16.25%476.07M | 16.25%476.07M | -25.60%359.49M | -31.61%339.28M | -21.39%388.67M |
-Including:Long term debt | 13.90%530.92M | 13.90%530.92M | 34.94%468.64M | 53.33%513.53M | 32.38%509.03M | 17.49%466.13M | 17.49%466.13M | -25.84%347.3M | -30.36%334.91M | -19.64%384.51M |
-Including:Long term capital lease obligation | -15.17%8.44M | -15.17%8.44M | 2.55%12.51M | 208.16%13.48M | 138.18%9.9M | -22.10%9.94M | -22.10%9.94M | -18.02%12.2M | -71.27%4.37M | -73.88%4.16M |
-Derivative product liabilities | -2.17%69.22M | -2.17%69.22M | -16.36%73.41M | -16.39%72.52M | -16.43%71.64M | -16.46%70.76M | -16.46%70.76M | -4.29%87.76M | -4.70%86.74M | -5.11%85.72M |
Long term accounts payable and other payables | --636K | --636K | 8.33%624K | -92.94%612K | -93.32%600K | ---- | ---- | 9.09%576K | 1,435.99%8.66M | 1,526.63%8.98M |
Long term pension and other post-retirement benefit plans | ---- | ---- | ---- | ---- | ---- | 8.89%588K | 8.89%588K | ---- | ---- | ---- |
Non current deferred liabilities | 5.43%133.85M | 5.43%133.85M | -1.24%128.33M | 7.52%139.09M | 3.26%128.85M | 2.12%126.95M | 2.12%126.95M | 1.37%129.94M | 3.87%129.36M | 3.78%124.78M |
Total non current liabilities | 10.19%743.07M | 10.19%743.07M | 18.30%683.51M | 31.06%739.23M | 18.39%720.02M | 8.93%674.37M | 8.93%674.37M | -17.88%577.77M | -20.81%564.05M | -13.80%608.16M |
Total liabilities | 22.84%1.58B | 22.84%1.58B | 33.88%1.45B | 44.66%1.53B | 25.26%1.41B | 16.98%1.28B | 16.98%1.28B | -10.87%1.08B | -9.77%1.06B | -3.19%1.13B |
Shareholders'equity | ||||||||||
Share capital | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M |
-common stock | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M | 0.00%743.12M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | 13.97%2.21B | 13.97%2.21B | ---- | ---- | ---- |
Less: Treasury stock | 2.10%46.47M | 2.10%46.47M | 1.49%46.19M | 6.27%45.52M | 22.16%45.52M | 22.16%45.52M | 22.16%45.52M | 22.16%45.52M | 14.95%42.83M | 0.00%37.26M |
Other reserves | 1,625.79%2.63B | 1,625.79%2.63B | -1.53%2.3B | 14.12%2.58B | 18.04%2.46B | 40.66%152.27M | 40.66%152.27M | 14.35%2.33B | 21.57%2.26B | 22.10%2.09B |
Total stockholders'equity | 8.75%3.32B | 8.75%3.32B | -1.20%3B | 10.70%3.28B | 13.18%3.16B | 11.13%3.06B | 11.13%3.06B | 10.37%3.03B | 15.42%2.96B | 15.64%2.79B |
Noncontrolling interests | 31.61%219.93M | 31.61%219.93M | -57.10%215.25M | -52.34%226.26M | -61.82%171.39M | -62.05%167.11M | -62.05%167.11M | 15.52%501.78M | 19.27%474.76M | 22.94%448.91M |
Total equity | 9.94%3.54B | 9.94%3.54B | -9.14%3.21B | 2.00%3.51B | 2.80%3.33B | 1.03%3.22B | 1.03%3.22B | 11.07%3.53B | 15.94%3.44B | 16.60%3.24B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
Unlock the Full List