XINGANJIANG
873167
INNOVATIVE DATA
835305
CHENGUANG MEDICAL
430300
4
Hangzhou Gaoxin Materials Technology
300478
5
Beijing Philisense Technology
300287
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jul 1, 2024 | (Q1)Apr 1, 2024 | (FY)Jan 1, 2024 | (Q4)Jan 1, 2024 | (Q3)Oct 2, 2023 | (Q2)Jul 3, 2023 | (Q1)Apr 3, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 25.12%503.93M | 25.12%503.93M | 14.98%469.5M | 11.92%446.25M | 5.49%440.39M | 11.78%450.21M | 11.78%450.21M | 21.66%408.33M | 49.59%398.72M | --417.45M |
-Cash and cash equivalents | 25.12%503.93M | 25.12%503.93M | 14.98%469.5M | 11.92%446.25M | 5.49%440.39M | 11.78%450.21M | 11.78%450.21M | 21.66%408.33M | 49.59%398.72M | --417.45M |
Receivables | -5.49%829.99M | -5.49%829.99M | 11.94%785.55M | 4.93%740.83M | -8.22%688.05M | -18.89%712.34M | -18.89%712.34M | -16.90%701.74M | -17.05%706.03M | --749.69M |
-Accounts receivable | -5.20%448.61M | -5.20%448.61M | 8.18%422.89M | 3.57%400.71M | -7.86%367.54M | -12.61%413.56M | -12.61%413.56M | -18.70%390.9M | -18.52%386.9M | --398.9M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.55M | --6.6M | --34.75M |
-Other receivables | -5.84%381.38M | -5.84%381.38M | 19.19%362.67M | 8.83%340.12M | 1.41%320.51M | -26.23%298.79M | -26.23%298.79M | -16.32%304.28M | -16.96%312.53M | --316.05M |
Inventory | 31.85%224.99M | 31.85%224.99M | 10.54%227.91M | 16.14%216.91M | 24.78%220.52M | 24.87%213.08M | 24.87%213.08M | 0.39%206.18M | -11.05%186.77M | --176.73M |
Other current assets | 15.50%47.83M | 15.50%47.83M | 13.16%41.86M | 9.20%48.64M | 66.98%57.16M | 30.53%54.06M | 30.53%54.06M | -31.23%36.99M | -16.24%44.55M | --34.23M |
Total current assets | 7.61%1.61B | 7.61%1.61B | 12.68%1.52B | 8.73%1.45B | 2.03%1.41B | -4.24%1.43B | -4.24%1.43B | -5.97%1.35B | -3.25%1.34B | --1.38B |
Non current assets | ||||||||||
Net PPE | 27.61%948.21M | 27.61%948.21M | 4.58%938.75M | 27.16%920.13M | 24.65%909.68M | 20.31%893.95M | 20.31%893.95M | 17.12%897.66M | -6.15%723.62M | --729.77M |
-Gross PPE | -39.53%948.21M | -39.53%948.21M | 5.17%1.84B | 14.38%1.8B | 13.75%1.79B | 12.06%1.76B | 12.06%1.76B | 5.71%1.75B | 0.87%1.58B | --1.57B |
-Accumulated depreciation | ---- | ---- | -5.79%-904.64M | -3.55%-884.46M | -4.27%-876.02M | -4.64%-863.24M | -4.64%-863.24M | 4.09%-855.1M | -7.70%-854.12M | ---840.12M |
Goodwill and other intangible assets | ---- | ---- | -5.18%903.8M | -9.69%913.09M | -8.96%925.68M | -10.40%939.45M | -10.40%939.45M | -7.46%953.21M | -1.55%1.01B | --1.02B |
-Goodwill | ---- | ---- | 0.00%702.74M | -5.90%702.74M | -5.83%702.74M | -7.59%702.74M | -7.59%702.74M | -3.79%702.74M | 4.37%746.84M | --746.27M |
-Other intangible assets | ---- | ---- | -19.73%201.07M | -20.39%210.36M | -17.58%222.95M | -17.82%236.71M | -17.82%236.71M | -16.42%250.48M | -15.13%264.24M | --270.52M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.55M | --6.6M | --34.75M |
Other non current assets | 2,252.19%917.54M | 2,252.19%917.54M | -17.56%51.44M | -26.02%57.51M | 11.60%57.33M | 55.29%60.58M | 55.29%60.58M | 9.24%62.39M | 117.36%77.74M | --51.38M |
Total non current assets | 1.92%1.87B | 1.92%1.87B | -1.01%1.89B | 4.32%1.89B | 5.27%1.89B | 3.46%1.89B | 3.46%1.89B | 3.22%1.91B | -1.16%1.81B | --1.8B |
Total assets | 4.48%3.47B | 4.48%3.47B | 4.66%3.42B | 6.19%3.34B | 3.87%3.3B | 0.00%3.32B | 0.00%3.32B | -0.80%3.27B | -2.06%3.15B | --3.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.20%406.22M | 4.20%406.22M | 12.25%396.27M | 21.51%377.42M | 10.12%354.54M | -12.77%340.08M | -12.77%340.08M | -18.78%353.01M | -30.10%310.6M | --321.97M |
-accounts payable | 12.28%406.22M | 12.28%406.22M | 15.18%387.07M | 21.19%371.19M | 11.54%348.91M | -7.51%334.61M | -7.51%334.61M | -17.39%336.07M | -27.95%306.3M | --312.82M |
-Total tax payable | ---- | ---- | -45.72%9.2M | 44.84%6.23M | -38.47%5.63M | -80.52%5.47M | -80.52%5.47M | -39.12%16.94M | -77.58%4.3M | --9.14M |
Current accrued expenses | ---- | ---- | -7.42%144.85M | 35.24%126.51M | 14.53%116.98M | 12.49%156.43M | 12.49%156.43M | 25.62%156.46M | -13.06%93.55M | --102.14M |
Current provisions | ---- | ---- | -16.52%6.62M | 18.37%7.06M | 26.99%8.19M | 31.22%10.56M | 31.22%10.56M | --7.93M | --5.96M | --6.45M |
Current debt and capital lease obligation | -93.38%3.8M | -93.38%3.8M | 9.31%11.45M | 14.22%10.79M | 75.77%11M | -79.20%11.93M | -79.20%11.93M | 28.45%10.47M | 13.59%9.44M | --6.26M |
-Current debt | -92.41%3.8M | -92.41%3.8M | 32.00%3.47M | -25.00%2.63M | --2.63M | -93.00%3.5M | -93.00%3.5M | --2.63M | --3.5M | ---- |
-Current capital lease obligation | ---- | ---- | 1.72%7.98M | 37.33%8.16M | 33.82%8.37M | 14.45%8.43M | 14.45%8.43M | -3.75%7.85M | -28.51%5.94M | --6.26M |
Current deferred liabilities | ---- | ---- | 35.34%138.37M | 11.75%128.78M | -12.54%117.38M | 21.66%126.51M | 21.66%126.51M | 8.95%102.24M | 37.74%115.25M | --134.21M |
Other current liabilities | 533.17%399.04M | 533.17%399.04M | 12.93%65.7M | -8.94%61.55M | 11.26%63.12M | -7.21%58.48M | -7.21%58.48M | -28.79%58.18M | -13.80%67.59M | --56.73M |
Current liabilities | 6.27%809.05M | 6.27%809.05M | 10.89%763.25M | 18.21%712.1M | 6.92%671.21M | -7.53%703.98M | -7.53%703.98M | -7.35%688.29M | -16.60%602.38M | --627.75M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.01%914.36M | 1.01%914.36M | 5.14%1.01B | 13.04%1B | 11.12%1B | 11.34%1.01B | 11.34%1.01B | 0.36%959.92M | -7.51%886.41M | --903.48M |
-Long term debt | 3.97%914.36M | 3.97%914.36M | 5.55%912.81M | 5.67%913.43M | 3.85%913.89M | 3.97%914.34M | 3.97%914.34M | -6.91%864.82M | -6.91%864.41M | --879.99M |
-Long term capital lease obligation | ---- | ---- | 1.46%96.49M | 302.75%88.58M | 283.61%90.09M | 262.34%93.59M | 262.34%93.59M | 246.33%95.1M | -26.18%21.99M | --23.48M |
Non current deferred liabilities | ---- | ---- | -21.62%70.84M | -14.78%73.05M | -11.51%75.13M | -20.38%74.06M | -20.38%74.06M | 91.33%90.38M | 171.84%85.72M | --84.9M |
Employee benefits | ---- | ---- | -71.56%704K | -69.77%748K | -67.97%792K | -66.17%836K | -66.17%836K | -44.77%2.48M | -47.88%2.47M | --2.47M |
Derivative product liabilities | ---- | ---- | --1.41M | --0 | --0 | --1.48M | --1.48M | ---- | ---- | --901K |
Other non current liabilities | 613.19%185.26M | 613.19%185.26M | 7.70%26.2M | -2.35%26.56M | -7.64%26.6M | -6.26%24.35M | -6.26%24.35M | 25.71%24.33M | 15.31%27.2M | --28.8M |
Total non current liabilities | 7.10%1.1B | 7.10%1.1B | 2.91%1.11B | 10.04%1.1B | 8.42%1.11B | 7.98%1.11B | 7.98%1.11B | 4.82%1.08B | -1.62%1B | --1.02B |
Total liabilities | 6.75%1.91B | 6.75%1.91B | 6.02%1.87B | 13.11%1.81B | 7.85%1.78B | 1.38%1.81B | 1.38%1.81B | -0.28%1.77B | -7.84%1.6B | --1.65B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | 1.80%113K | 1.80%113K | 1.82%112K | 0.91%111K | 0.91%111K | 1.83%111K | 1.83%111K | --110K |
-common stock | ---- | ---- | 1.80%113K | 1.80%113K | 1.82%112K | 0.91%111K | 0.91%111K | 1.83%111K | 1.83%111K | --110K |
Retained earnings | ---- | ---- | 8.95%833.25M | 2.13%818.94M | -0.31%792.59M | -2.34%782.12M | -2.34%782.12M | -3.78%764.79M | 6.73%801.85M | --795.03M |
Paid-in capital | ---- | ---- | 3.18%902.66M | 2.98%894.33M | 2.83%887.75M | 2.67%880.96M | 2.67%880.96M | 2.59%874.8M | 2.51%868.44M | --863.32M |
Less: Treasury stock | ---- | ---- | 39.10%157.57M | 59.71%157.57M | 34.22%132.43M | 24.76%123.09M | 24.76%123.09M | 14.82%113.28M | 0.00%98.66M | --98.66M |
Gains losses not affecting retained earnings | ---- | ---- | -23.84%-31.34M | 1.89%-26.91M | 16.04%-26.92M | -17.25%-29.07M | -17.25%-29.07M | 4.45%-25.31M | -5.99%-27.43M | ---32.06M |
Total stockholders'equity | 1.84%1.56B | 1.84%1.56B | 3.06%1.55B | -1.00%1.53B | -0.43%1.52B | -1.60%1.51B | -1.60%1.51B | -1.40%1.5B | 4.76%1.54B | --1.53B |
Total equity | 1.84%1.56B | 1.84%1.56B | 3.06%1.55B | -1.00%1.53B | -0.43%1.52B | -1.60%1.51B | -1.60%1.51B | -1.40%1.5B | 4.76%1.54B | --1.53B |
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 | -- | -- | -- | -- |