Kunlun Tech Co., Ltd. (SHE:300418)

Kunlun Tech 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	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,543	1,112	1,000	1,985	3,417
Trading Asset Securities	2,204	1,560	1,501	833.01	354.65
Cash & Short-Term Investments	3,747	2,672	2,502	2,818	3,771
Cash Growth	40.24%	6.80%	-11.23%	-25.27%	31.63%
Accounts Receivable	864.73	680.73	785.24	594.63	572.52
Other Receivables	73.37	306.79	89.58	525.4	135.9
Receivables	938.1	987.52	874.83	1,120	708.42
Prepaid Expenses	10.62	0.17	-	34.18	81.91
Other Current Assets	161.95	143.1	64.71	55.94	50.53
Total Current Assets	4,858	3,803	3,441	4,028	4,612
Property, Plant & Equipment	553.68	581.99	209.87	183.81	77.25
Long-Term Investments	9,223	10,650	8,966	7,726	6,617
Goodwill	5,158	5,325	3,934	3,781	3,812
Other Intangible Assets	810.21	787.67	700.19	667.04	738.2
Long-Term Deferred Tax Assets	7.64	8.22	11.49	32.05	39.34
Long-Term Deferred Charges	26.11	1.62	4.06	6.76	16.06
Other Long-Term Assets	40.24	327.71	291.71	1,468	1,544
Total Assets	20,676	21,485	17,561	17,899	17,464
Accounts Payable	1,374	1,213	1,607	22.96	1,663
Accrued Expenses	262.66	240.72	207.8	747.99	166.81
Short-Term Debt	1,078	1,136	658.38	1,381	1,596
Current Portion of Long-Term Debt	-	-	1.02	3.13	2.03
Current Portion of Leases	105.07	145.44	60.02	74.55	33.46
Current Income Taxes Payable	23.07	54.48	17.21	9.17	19.27
Current Unearned Revenue	120.49	176.2	139.46	174.42	158.19
Other Current Liabilities	47.44	71.54	70.47	2,057	267.71
Total Current Liabilities	3,011	3,038	2,762	4,471	3,906
Long-Term Debt	201.54	-	-	18.99	3.2
Long-Term Leases	83.32	179.44	85.83	68.57	16.75
Long-Term Unearned Revenue	2	-	-	-	0.06
Long-Term Deferred Tax Liabilities	394.29	368.85	170.31	49.73	82.45
Total Liabilities	3,693	3,586	3,018	4,608	4,008
Common Stock	1,231	1,215	1,186	1,198	1,173
Additional Paid-In Capital	3,042	2,492	1,460	1,125	1,624
Retained Earnings	9,987	11,642	10,478	9,403	8,680
Treasury Stock	-	-	-	-300.27	-300.27
Comprehensive Income & Other	8.59	-174.78	-426.12	-1,045	-838.54
Total Common Equity	14,269	15,174	12,698	10,381	10,338
Minority Interest	2,715	2,725	1,845	2,910	3,118
Shareholders' Equity	16,984	17,899	14,543	13,291	13,456
Total Liabilities & Equity	20,676	21,485	17,561	17,899	17,464
Total Debt	1,468	1,461	805.25	1,546	1,651
Net Cash (Debt)	2,279	1,211	1,697	1,272	2,120
Net Cash Growth	88.22%	-28.63%	33.38%	-40.01%	2521.83%
Net Cash Per Share	1.86	0.98	1.41	1.08	1.82
Filing Date Shares Outstanding	1,231	1,215	1,186	1,175	1,150
Total Common Shares Outstanding	1,231	1,215	1,186	1,175	1,150
Working Capital	1,847	765.27	679.75	-442.3	706.3
Book Value Per Share	11.59	12.49	10.71	8.84	8.99
Tangible Book Value	8,300	9,062	8,063	5,933	5,788
Tangible Book Value Per Share	6.74	7.46	6.80	5.05	5.03
Machinery	643.35	459.99	243.65	209.52	207.74

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