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 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -11.73%7.93B | -11.73%7.93B | -14.99%6.8B | -32.98%8.98B | -32.98%8.98B | 15.86%7.99B | 20.15%13.4B | --13.4B | -29.04%6.9B | 0.00%11.15B |
-Cash and cash equivalents | -14.57%7.44B | -14.57%7.44B | -14.99%6.8B | -31.61%8.71B | -31.61%8.71B | 15.86%7.99B | 26.12%12.74B | --12.74B | -29.04%6.9B | 0.00%10.1B |
-Short-term investments | 80.00%486M | 80.00%486M | ---- | -59.28%270M | -59.28%270M | ---- | -37.10%663M | --663M | ---- | 0.00%1.05B |
Receivables | -3.72%10.63B | -3.72%10.63B | 1.89%8.81B | 2.74%11.04B | 2.74%11.04B | 2.81%8.64B | 9.80%10.75B | --10.75B | 13.21%8.41B | 0.00%9.79B |
-Accounts receivable | -8.96%7.68B | -8.96%7.68B | 2.67%8.51B | 0.11%8.43B | 0.11%8.43B | 5.35%8.29B | 11.31%8.42B | --8.42B | 15.67%7.87B | 0.00%7.57B |
-Taxes receivable | 29.94%1.51B | 29.94%1.51B | -16.43%295M | 12.31%1.16B | 12.31%1.16B | -34.39%353M | -27.02%1.03B | --1.03B | -13.64%538M | 0.00%1.41B |
-Other receivables | -0.14%1.45B | -0.14%1.45B | ---- | 12.25%1.45B | 12.25%1.45B | ---- | 60.25%1.29B | --1.29B | ---- | 0.00%805M |
Inventory | -2.43%9.43B | -2.43%9.43B | 6.41%10.61B | 7.88%9.67B | 7.88%9.67B | 6.45%9.97B | 2.81%8.96B | --8.96B | 1.13%9.37B | 0.00%8.72B |
Prepaid assets | 16.54%895M | 16.54%895M | ---- | 7.56%768M | 7.56%768M | ---- | 16.10%714M | --714M | ---- | 0.00%615M |
Other current assets | ---- | ---- | 14.80%3.87B | ---- | ---- | -8.62%3.37B | ---- | ---- | 19.23%3.69B | ---- |
Total current assets | 38.86%42.59B | 38.86%42.59B | -0.54%30.08B | -10.09%30.67B | -10.09%30.67B | 5.57%30.24B | 11.28%34.11B | --34.11B | -3.21%28.65B | 0.00%30.65B |
Non current assets | ||||||||||
Net PPE | -1.80%11.6B | -1.80%11.6B | 3.06%11.88B | 1.11%11.81B | 1.11%11.81B | -0.99%11.53B | -2.44%11.68B | --11.68B | 6.07%11.64B | 0.00%11.98B |
-Gross PPE | -2.80%26.67B | -2.80%26.67B | 3.06%11.88B | 2.41%27.44B | 2.41%27.44B | -0.99%11.53B | -2.75%26.8B | --26.8B | 6.07%11.64B | 0.00%27.56B |
-Accumulated depreciation | 3.55%-15.07B | 3.55%-15.07B | ---- | -3.41%-15.63B | -3.41%-15.63B | ---- | 3.00%-15.11B | ---15.11B | ---- | 0.00%-15.58B |
Goodwill and other intangible assets | -10.46%66.01B | -10.46%66.01B | 3.93%76.73B | 3.06%73.72B | 3.06%73.72B | 1.79%73.83B | 2.98%71.53B | --71.53B | 12.55%72.53B | 0.00%69.46B |
-Goodwill | -12.19%43.38B | -12.19%43.38B | 1.70%50.08B | -0.98%49.4B | -0.98%49.4B | -2.60%49.24B | 3.82%49.89B | --49.89B | 12.40%50.56B | 0.00%48.06B |
-Other intangible assets | -6.95%22.63B | -6.95%22.63B | 8.39%26.65B | 12.38%24.32B | 12.38%24.32B | 11.88%24.59B | 1.09%21.64B | --21.64B | 12.90%21.98B | 0.00%21.41B |
Investments and advances | 22.24%3.26B | 22.24%3.26B | 3.53%2.64B | -3.58%2.67B | -3.58%2.67B | -3.56%2.55B | 14.16%2.77B | --2.77B | 24.25%2.64B | 0.00%2.42B |
Long-term notes receivables | -15.06%502M | -15.06%502M | 31.32%587M | 30.75%591M | 30.75%591M | -30.27%447M | -6.80%452M | --452M | 26.18%641M | 0.00%485M |
Non current accounts receivable | 197.87%560M | 197.87%560M | -46.25%129M | -22.31%188M | -22.31%188M | 28.34%240M | 38.29%242M | --242M | 23.03%187M | 0.00%175M |
Financial assets | --0 | --0 | ---- | --0 | --0 | ---- | --0 | --0 | -71.43%6M | 0.00%3M |
Non current deferred assets | 23.96%7.97B | 23.96%7.97B | 21.81%7.28B | 19.44%6.43B | 19.44%6.43B | 24.69%5.98B | 17.03%5.38B | --5.38B | 13.11%4.8B | 0.00%4.6B |
Non current prepaid assets | 33.33%152M | 33.33%152M | -64.02%95M | -60.14%114M | -60.14%114M | 6.02%264M | 384.75%286M | --286M | 223.38%249M | 0.00%59M |
Defined pension benefit | -42.44%156M | -42.44%156M | 20.82%325M | 0.74%271M | 0.74%271M | -44.19%269M | -34.07%269M | --269M | 169.27%482M | 0.00%408M |
Other non current assets | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -5.83%90.21B | -5.83%90.21B | 4.80%99.67B | 3.44%95.79B | 3.44%95.79B | 2.07%95.11B | 3.37%92.61B | --92.61B | 12.64%93.18B | 0.00%89.59B |
Total assets | 5.01%132.8B | 5.01%132.8B | 3.51%129.76B | -0.20%126.46B | -0.20%126.46B | 2.90%125.35B | 5.39%126.72B | --126.72B | 8.46%121.83B | 0.00%120.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.22%9.56B | 3.22%9.56B | -2.29%7.57B | 8.73%9.27B | 8.73%9.27B | 10.58%7.74B | 13.98%8.52B | --8.52B | 17.43%7B | 0.00%7.48B |
-accounts payable | 3.04%7.55B | 3.04%7.55B | 0.92%7.43B | 7.56%7.33B | 7.56%7.33B | 12.31%7.37B | 10.24%6.81B | --6.81B | 22.03%6.56B | 0.00%6.18B |
-Total tax payable | 14.31%1.13B | 14.31%1.13B | -64.99%132M | -0.20%992M | -0.20%992M | -14.90%377M | 34.87%994M | --994M | -24.66%443M | 0.00%737M |
-Other payable | -7.09%878M | -7.09%878M | ---- | 32.35%945M | 32.35%945M | ---- | 27.73%714M | --714M | ---- | 0.00%559M |
Current provisions | 12.98%653M | 12.98%653M | ---- | 22.46%578M | 22.46%578M | ---- | -20.54%472M | --472M | ---- | 0.00%594M |
Current debt and capital lease obligation | 92.67%4.47B | 92.67%4.47B | 92.34%9.52B | -47.88%2.32B | -47.88%2.32B | 50.18%4.95B | 28.94%4.45B | --4.45B | 33.25%3.29B | 0.00%3.45B |
-Current debt | 105.82%4.21B | 105.82%4.21B | 96.76%9.24B | -51.01%2.05B | -51.01%2.05B | 53.25%4.69B | 31.13%4.17B | --4.17B | 37.66%3.06B | 0.00%3.18B |
-Current capital lease obligation | -5.09%261M | -5.09%261M | 10.28%279M | -0.72%275M | -0.72%275M | 9.52%253M | 2.97%277M | --277M | -6.48%231M | 0.00%269M |
Current deferred liabilities | --0 | --0 | ---- | --0 | --0 | ---- | -15.67%269M | --269M | ---- | -0.62%319M |
Other current liabilities | 26.25%12.55B | 26.25%12.55B | 6.93%12.95B | 22.65%9.94B | 22.65%9.94B | 2.77%12.11B | 10.58%8.1B | --8.1B | 10.00%11.78B | 0.03%7.33B |
Current liabilities | 20.47%29.16B | 20.47%29.16B | 21.09%30.03B | 0.97%24.21B | 0.97%24.21B | 12.32%24.8B | 12.58%23.97B | --23.97B | 15.31%22.08B | 0.00%21.3B |
Non current liabilities | ||||||||||
Long term provisions | 9.50%5.76B | 9.50%5.76B | 17.94%5.92B | -9.62%5.26B | -9.62%5.26B | --5.02B | -9.46%5.82B | --5.82B | ---- | 0.00%6.43B |
Long term debt and capital lease obligation | -16.56%13.44B | -16.56%13.44B | -11.47%14.24B | -3.93%16.1B | -3.93%16.1B | -10.38%16.08B | -11.61%16.76B | --16.76B | -6.43%17.94B | 0.00%18.96B |
-Long term debt | -17.82%11.79B | -17.82%11.79B | -12.20%12.5B | -3.43%14.35B | -3.43%14.35B | -10.67%14.24B | -13.23%14.86B | --14.86B | -11.11%15.94B | 0.00%17.12B |
-Long term capital lease obligation | -6.27%1.65B | -6.27%1.65B | -5.76%1.73B | -7.83%1.76B | -7.83%1.76B | -8.10%1.84B | 3.53%1.9B | --1.9B | 61.11%2B | 0.00%1.84B |
Non current deferred liabilities | 16.64%2.17B | 16.64%2.17B | -7.69%1.8B | 0.87%1.86B | 0.87%1.86B | 25.81%1.95B | 13.85%1.84B | --1.84B | -7.41%1.55B | 0.00%1.62B |
Other non current liabilities | 2.18%2.9B | 2.18%2.9B | 7.41%2.83B | 138.14%2.84B | 138.14%2.84B | -61.97%2.63B | 37.44%1.19B | --1.19B | -4.76%6.92B | 0.00%868M |
Total non current liabilities | -7.62%25.78B | -7.62%25.78B | -3.18%26.73B | 1.12%27.9B | 1.12%27.9B | -2.94%27.61B | -7.76%27.6B | --27.6B | -4.59%28.45B | 0.00%29.92B |
Total liabilities | 5.43%54.94B | 5.43%54.94B | 8.30%56.76B | 1.05%52.11B | 1.05%52.11B | 3.73%52.41B | 0.70%51.57B | --51.57B | 3.20%50.52B | 0.00%51.21B |
Shareholders'equity | ||||||||||
Share capital | -0.16%2.53B | -0.16%2.53B | 0.32%2.53B | 0.32%2.53B | 0.32%2.53B | -0.24%2.53B | -0.20%2.52B | --2.52B | 0.36%2.53B | 0.00%2.53B |
-common stock | -0.16%2.53B | -0.16%2.53B | 0.32%2.53B | 0.32%2.53B | 0.32%2.53B | -0.24%2.53B | -0.20%2.52B | --2.52B | 0.36%2.53B | 0.00%2.53B |
Paid-in capital | --0 | --0 | 126.43%317M | 150.40%313M | 150.40%313M | -74.77%140M | -76.50%125M | --125M | 53.31%555M | 0.00%532M |
Less: Treasury stock | -29.05%840M | -29.05%840M | 43.26%1.37B | 67.71%1.18B | 67.71%1.18B | -18.14%957M | -24.81%706M | --706M | 67.72%1.17B | 0.00%939M |
Gains losses not affecting retained earnings | 4.63%70.56B | 4.63%70.56B | -0.01%66.09B | -1.10%67.44B | -1.10%67.44B | 2.52%66.1B | 9.70%68.19B | --68.19B | 13.58%64.47B | 0.00%62.16B |
Other equity interest | 6.39%5.26B | 6.39%5.26B | 6.11%5.12B | 6.14%4.94B | 6.14%4.94B | 5.74%4.83B | 5.74%4.66B | --4.66B | 6.39%4.56B | 0.00%4.41B |
Total stockholders'equity | 4.68%77.51B | 4.68%77.51B | 0.08%72.69B | -0.99%74.04B | -0.99%74.04B | 2.37%72.63B | 8.89%74.78B | --74.78B | 12.20%70.95B | 0.00%68.68B |
Noncontrolling interests | 11.82%350M | 11.82%350M | -3.46%307M | -14.95%313M | -14.95%313M | -9.92%318M | 5.14%368M | --368M | 177.95%353M | 0.00%350M |
Total equity | 4.71%77.86B | 4.71%77.86B | 0.07%73B | -1.06%74.35B | -1.06%74.35B | 2.30%72.95B | 8.87%75.15B | --75.15B | 12.53%71.3B | 0.00%69.03B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
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 | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- |