HENDERA
831152
Hengerda New Materials
300946
Fujian Nebula Electronics.,Ltd
300648
4
Cubic Digital Technology
300344
5
HNAC Technology
300490
(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 | -14.38%256M | -14.38%256M | 34.54%261M | -2.96%197M | 11.90%188M | 41.04%299M | 41.04%299M | -27.34%194M | -12.50%203M | -42.66%168M |
-Cash and cash equivalents | -14.38%256M | -14.38%256M | 34.54%261M | -2.96%197M | 11.90%188M | 41.04%299M | 41.04%299M | -27.34%194M | -12.50%203M | -42.66%168M |
Receivables | 1.04%388M | 1.04%388M | 2.27%405M | -3.36%403M | -2.84%410M | -3.52%384M | -3.52%384M | -2.46%396M | 7.20%417M | 23.75%422M |
-Accounts receivable | 1.04%388M | 1.04%388M | 2.27%405M | -3.36%403M | -2.84%410M | -3.52%384M | -3.52%384M | -2.46%396M | 7.20%417M | 23.75%422M |
Inventory | -3.83%352M | -3.83%352M | -12.29%364M | -5.90%399M | 5.42%428M | -3.94%366M | -3.94%366M | 14.96%415M | 28.10%424M | 37.16%406M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 81.25%29M |
Other current assets | 68.42%32M | 68.42%32M | 0.00%28M | -22.58%24M | --19M | -26.92%19M | -26.92%19M | --28M | --31M | ---- |
Total current assets | -3.75%1.03B | -3.75%1.03B | 2.42%1.06B | -4.84%1.02B | 1.95%1.05B | 5.01%1.07B | 5.01%1.07B | -1.99%1.03B | 10.94%1.08B | 8.35%1.03B |
Non current assets | ||||||||||
Net PPE | 19.85%157M | 19.85%157M | 6.15%138M | 6.92%139M | 13.22%137M | 10.08%131M | 10.08%131M | 19.27%130M | 17.12%130M | 14.15%121M |
-Gross PPE | ---- | ---- | 7.89%328M | 7.97%325M | 9.62%319M | 8.04%309M | 8.04%309M | 11.36%304M | 10.26%301M | 8.18%291M |
-Accumulated depreciation | ---- | ---- | -9.20%-190M | -8.77%-186M | -7.06%-182M | -6.59%-178M | -6.59%-178M | -6.10%-174M | -5.56%-171M | -4.29%-170M |
Goodwill and other intangible assets | 76.65%295M | 76.65%295M | 46.15%247M | 44.77%249M | 76.76%251M | 18.44%167M | 18.44%167M | 83.70%169M | 86.96%172M | 89.33%142M |
-Goodwill | 65.47%230M | 65.47%230M | 37.14%192M | 36.17%192M | 61.34%192M | 19.83%139M | 19.83%139M | 77.22%140M | 78.48%141M | 77.61%119M |
-Other intangible assets | 132.14%65M | 132.14%65M | 89.66%55M | 83.87%57M | 156.52%59M | 12.00%28M | 12.00%28M | 123.08%29M | 138.46%31M | 187.50%23M |
Non current deferred assets | -21.19%93M | -21.19%93M | --98M | --105M | --112M | --118M | --118M | ---- | ---- | ---- |
Other non current assets | 6.67%48M | 6.67%48M | 4.55%46M | 9.30%47M | 19.51%49M | 4.65%45M | 4.65%45M | 62.96%44M | 43.33%43M | 20.59%41M |
Total non current assets | 28.63%593M | 28.63%593M | 54.23%529M | 56.52%540M | 80.59%549M | 52.15%461M | 52.15%461M | 50.44%343M | 48.07%345M | 40.74%304M |
Total assets | 6.02%1.62B | 6.02%1.62B | 15.33%1.59B | 10.07%1.56B | 19.94%1.59B | 15.83%1.53B | 15.83%1.53B | 7.33%1.38B | 18.14%1.42B | 14.37%1.33B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -0.99%300M | -0.99%300M | -6.07%294M | -21.81%294M | 5.37%353M | -4.42%303M | -4.42%303M | -11.08%313M | 24.92%376M | 15.92%335M |
-accounts payable | 4.17%300M | 4.17%300M | -7.64%278M | -23.63%278M | 4.95%339M | -5.26%288M | -5.26%288M | -11.21%301M | 25.52%364M | 15.77%323M |
-Total tax payable | ---- | ---- | 33.33%16M | 33.33%16M | 16.67%14M | 15.38%15M | 15.38%15M | -7.69%12M | 9.09%12M | 20.00%12M |
Current accrued expenses | 364.29%130M | 364.29%130M | 6.90%31M | -3.23%30M | 0.00%32M | -9.68%28M | -9.68%28M | 3.57%29M | 24.00%31M | 33.33%32M |
Current debt and capital lease obligation | ---- | ---- | 18.18%13M | 0.00%12M | 0.00%12M | -15.38%11M | -15.38%11M | -8.33%11M | -14.29%12M | -20.00%12M |
-Current capital lease obligation | ---- | ---- | 18.18%13M | 0.00%12M | 0.00%12M | -15.38%11M | -15.38%11M | -8.33%11M | -14.29%12M | -20.00%12M |
Current deferred liabilities | ---- | ---- | 20.00%36M | -15.00%34M | -11.76%30M | -15.15%28M | -15.15%28M | 30.43%30M | 33.33%40M | 6.25%34M |
Other current liabilities | 20.00%12M | 20.00%12M | 50.00%12M | 37.50%11M | 83.33%11M | 11.11%10M | 11.11%10M | 0.00%8M | 33.33%8M | -14.29%6M |
Current liabilities | 5.74%442M | 5.74%442M | -1.42%417M | -17.76%412M | 3.36%462M | -4.78%418M | -4.78%418M | -7.64%423M | 22.79%501M | 13.16%447M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.33%29M | -3.33%29M | 10.71%31M | 23.08%32M | 32.00%33M | 20.00%30M | 20.00%30M | 154.55%28M | 116.67%26M | 66.67%25M |
-Long term capital lease obligation | -3.33%29M | -3.33%29M | 10.71%31M | 23.08%32M | 32.00%33M | 20.00%30M | 20.00%30M | 154.55%28M | 116.67%26M | 66.67%25M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --1M | --1M | 0.00%1M |
Other non current liabilities | 22.22%22M | 22.22%22M | 23.53%21M | 33.33%20M | 66.67%20M | 63.64%18M | 63.64%18M | 142.86%17M | 200.00%15M | 140.00%12M |
Total non current liabilities | 6.25%51M | 6.25%51M | 13.04%52M | 23.81%52M | 39.47%53M | 29.73%48M | 29.73%48M | 155.56%46M | 147.06%42M | 80.95%38M |
Total liabilities | 5.79%493M | 5.79%493M | 0.00%469M | -14.55%464M | 6.19%515M | -2.10%466M | -2.10%466M | -1.47%469M | 27.76%543M | 16.59%485M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 9.78%-747M | 9.78%-747M | 21.03%-770M | 22.48%-783M | 22.70%-807M | 22.98%-828M | 22.98%-828M | 11.92%-975M | 11.94%-1.01B | 11.00%-1.04B |
Paid-in capital | -0.44%2.02B | -0.44%2.02B | -0.20%2.02B | -0.05%2.03B | -0.25%2.03B | -1.65%2.03B | -1.65%2.03B | -1.79%2.03B | -1.84%2.03B | -1.31%2.04B |
Less: Treasury stock | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --3M |
Gains losses not affecting retained earnings | -5.52%-153M | -5.52%-153M | 6.00%-141M | -3.42%-151M | 0.00%-149M | 3.33%-145M | 3.33%-145M | 3.23%-150M | -1.39%-146M | -2.76%-149M |
Total stockholders'equity | 6.04%1.12B | 6.04%1.12B | 23.23%1.11B | 25.29%1.1B | 27.94%1.08B | 25.89%1.06B | 25.89%1.06B | 12.44%904M | 12.48%874M | 12.73%841M |
Noncontrolling interests | 33.33%4M | 33.33%4M | 33.33%4M | 33.33%4M | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | --3M | --3M |
Total equity | 6.11%1.13B | 6.11%1.13B | 23.26%1.12B | 25.31%1.1B | 27.84%1.08B | 25.95%1.06B | 25.95%1.06B | 12.53%907M | 12.87%877M | 13.14%844M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |