Wall Street Experts

Doushen (Beijing) Education & Technology INC.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 1 834.9 1 930.7 1 911.4 2 032.6 2 340.8 2 711.1 4 960.5 6 240.0 6 399.1 7 585.8 7 404.6 7 377.5 7 593.8 8 254.3 8 335.8 8 552.9 8 801.0 7 354.0 7 166.6 7 274.9 7 120.9 7 656.8 7 353.2 7 628.5 7 436.3 4 538.5 4 312.7 4 321.9 4 180.4 3 548.9 3 444.2 3 398.8 3 363.5 2 382.7 2 383.2 2 265.6 2 440.9 2 335.5 2 957.7 1 903.9 1 931.7 1 930.1 2 349.8 2 303.4
Aktywa trwałe 898.3 881.5 883.9 893.4 1 213.9 1 353.1 3 346.7 3 366.4 3 733.8 4 497.6 4 526.6 4 557.1 4 664.8 4 913.3 5 209.3 5 570.8 5 802.0 4 561.0 4 663.2 4 610.9 4 534.6 4 963.4 4 978.3 4 959.9 4 937.8 2 283.5 2 396.3 2 289.2 2 220.6 1 730.6 1 702.9 1 640.7 1 593.0 1 232.2 1 232.7 1 220.4 1 208.6 1 203.1 1 121.6 1 116.1 1 107.0 1 116.9 1 150.2 1 156.7
Rzeczowe aktywa trwałe netto 267.2 266.4 261.9 265.5 203.5 253.0 257.0 258.4 268.2 288.5 294.0 310.0 310.8 282.9 283.6 281.4 283.4 250.9 249.5 248.6 248.8 281.7 271.7 272.8 291.4 288.8 396.1 396.2 335.0 305.3 298.0 261.9 240.5 237.1 237.1 234.7 229.6 228.1 221.9 218.1 215.7 214.5 206.7 203.5
Wartość firmy 452.4 448.2 448.2 448.2 726.6 776.0 2 645.1 2 649.3 2 982.2 3 601.7 3 601.7 3 601.7 3 601.7 3 579.3 3 579.3 4 052.4 4 156.0 2 919.2 2 919.2 2 919.2 2 884.4 2 861.5 2 861.5 2 861.5 2 861.5 601.1 601.6 538.3 487.4 331.0 331.0 331.0 329.2 292.9 292.9 292.9 292.9 292.9 287.4 287.4 295.1 295.1 295.1 295.1
Wartości niematerialne i prawne 118.4 129.9 132.5 139.2 163.5 178.9 234.4 249.7 253.2 281.6 294.9 301.7 307.8 382.2 398.1 416.0 428.4 458.7 499.4 462.0 400.4 571.2 581.0 567.2 571.0 527.8 529.4 511.2 484.8 460.7 437.4 420.3 382.4 181.4 172.5 177.2 171.2 166.1 103.5 101.6 99.8 112.4 153.0 163.0
Wartość firmy i wartości niematerialne i prawne 570.8 578.1 580.7 587.4 890.1 954.9 2 879.6 2 899.0 3 235.4 3 883.4 3 896.6 3 903.4 3 909.5 3 961.5 3 977.3 4 468.5 4 584.4 3 377.9 3 418.7 3 381.2 3 284.8 3 432.7 3 442.5 3 428.7 3 432.4 1 128.9 1 131.0 1 049.4 972.2 791.7 768.4 751.3 711.6 474.4 465.5 470.1 464.1 459.0 390.8 389.0 395.0 407.6 448.1 458.2
Należności netto 515.6 538.7 558.5 601.7 640.2 698.6 817.3 931.1 892.9 964.3 1 060.4 1 179.2 1 206.8 1 408.9 1 491.2 1 434.6 1 676.5 1 652.5 1 793.7 1 716.0 1 806.2 1 684.0 1 554.3 1 648.1 1 642.3 1 189.3 1 123.2 1 156.3 1 124.3 899.9 881.9 927.1 887.2 623.9 312.7 576.7 750.2 600.7 355.4 395.1 421.0 342.0 206.0 249.1
Inwestycje długoterminowe 37.9 0.0 16.2 16.7 89.7 116.4 134.5 132.9 156.3 274.1 283.6 208.4 299.4 545.7 579.5 646.7 768.3 623.2 654.5 652.1 688.3 856.9 853.7 875.5 830.3 479.6 477.0 463.3 560.7 65.1 67.0 67.1 68.4 226.2 239.1 226.6 221.0 220.9 206.7 208.6 206.4 199.7 115.6 115.3
Aktywa obrotowe 936.7 1 049.2 1 027.5 1 139.2 1 126.9 1 358.0 1 613.9 2 873.5 2 665.3 3 088.2 2 878.0 2 820.4 2 929.0 3 341.0 3 126.5 2 982.1 2 999.0 2 793.0 2 503.4 2 664.0 2 586.3 2 693.4 2 374.9 2 668.7 2 498.5 2 255.0 1 916.3 2 032.7 1 959.8 1 818.3 1 741.4 1 758.1 1 770.5 1 150.5 1 150.5 1 045.3 1 232.3 1 132.4 1 836.1 787.8 824.6 813.2 1 199.7 1 146.7
Środki pieniężne i Inwestycje 236.4 314.4 228.1 312.1 230.1 430.7 372.2 1 348.4 388.5 744.8 418.8 373.2 303.4 605.6 312.6 464.6 261.0 394.8 263.3 329.5 181.2 499.6 311.0 246.2 190.4 469.5 218.4 236.8 141.5 421.4 345.7 328.5 327.3 138.1 138.1 61.6 71.1 86.4 1 192.5 137.2 140.0 131.9 703.4 627.9
Zapasy 173.9 177.6 225.5 207.1 238.8 205.3 402.1 473.9 563.0 527.2 535.5 572.5 777.6 550.7 551.1 662.7 704.9 568.5 309.3 458.0 541.4 426.0 419.7 680.1 573.9 506.4 507.3 581.7 642.5 454.2 470.7 455.1 510.2 342.0 342.0 362.0 359.1 399.0 245.9 214.2 225.7 243.8 158.6 168.7
Inwestycje krótkoterminowe 0.0 16.8 0.0 0.0 0.0 0.0 0.0 100.0 0.0 (84.7) (88.6) 645.0 0.0 (140.0) (143.7) (147.3) (153.9) 12.2 0.0 0.0 0.0 41.3 41.3 14.1 14.1 104.0 104.0 104.0 77.2 265.9 263.9 263.9 263.9 7.6 7.6 7.1 5.1 5.1 (6.0) (7.9) (5.7) 0.0 55.7 54.4
Środki pieniężne i inne aktywa pieniężne 236.4 314.4 228.1 312.1 230.1 430.7 372.2 1 348.4 388.5 744.8 418.8 373.2 303.4 605.6 312.6 464.6 261.0 394.8 263.3 329.5 181.2 458.2 269.6 232.1 176.3 365.5 114.4 132.7 64.3 155.4 81.7 64.5 63.3 130.5 130.5 54.4 66.0 81.3 1 192.5 137.2 140.0 131.9 647.7 573.5
Należności krótkoterminowe 111.1 116.3 125.9 118.8 176.5 140.1 120.0 235.6 161.8 224.0 182.8 203.8 192.4 272.5 220.5 245.2 281.3 342.2 247.2 369.3 366.8 327.7 228.2 331.3 318.2 429.3 302.6 307.2 326.5 292.5 308.6 308.0 373.2 319.5 319.5 272.6 293.7 271.1 222.0 214.6 183.4 200.9 134.7 132.2
Dług krótkoterminowy 155.7 113.5 116.4 172.8 174.8 289.5 248.5 139.8 159.5 446.4 454.5 399.0 349.6 432.4 573.0 528.4 468.3 497.6 360.8 856.5 867.8 1 139.1 1 128.8 1 043.8 1 027.4 759.8 756.4 684.1 662.7 998.1 988.9 976.7 969.4 953.7 1 562.5 953.3 952.2 951.7 24.3 11.4 6.1 5.7 1.9 1.9
Zobowiązania krótkoterminowe 413.8 422.8 419.3 453.9 509.8 723.6 1 329.3 834.0 902.4 1 854.6 1 549.7 1 545.1 1 432.1 1 940.7 1 873.6 2 076.5 2 189.5 2 985.9 2 772.6 2 876.9 2 727.5 3 219.0 3 081.0 3 459.8 3 319.3 3 088.4 2 967.6 3 167.3 3 067.5 3 335.6 3 284.7 3 313.0 3 421.4 2 858.3 2 858.3 2 785.9 2 972.4 2 918.7 1 969.2 894.7 868.4 822.7 638.2 534.9
Rozliczenia międzyokresowe 100.0 155.1 114.6 119.6 113.2 224.4 683.8 114.5 294.5 846.6 609.6 637.0 491.6 734.8 623.1 748.4 809.9 1 445.7 1 537.7 1 089.1 890.5 1 122.9 1 571.2 1 931.9 1 783.4 1 717.8 1 734.3 2 014.8 1 918.9 1 891.3 403.6 420.1 442.8 350.0 0.0 325.3 1 712.8 1 682.2 796.8 655.6 663.8 0.0 0.0 0.0
Zobowiązania długoterminowe 118.3 135.2 137.1 234.7 136.3 224.2 256.4 252.1 250.1 308.5 406.9 465.1 808.9 671.4 803.4 870.3 967.3 914.1 918.4 927.4 895.8 856.4 827.1 692.8 655.4 594.1 539.5 513.2 471.2 158.2 147.5 115.2 88.8 232.3 232.9 241.7 236.8 231.1 89.1 88.6 88.3 87.4 98.2 98.1
Rezerwy z tytułu odroczonego podatku 2.7 2.9 2.8 2.8 6.5 5.9 16.8 16.4 16.0 22.9 22.5 20.9 20.5 26.9 30.8 30.5 30.2 19.5 19.2 18.9 10.3 19.0 18.8 18.5 18.2 10.6 10.3 10.0 9.8 56.3 56.0 55.7 55.5 9.4 0.0 9.3 8.9 8.6 10.3 10.1 9.8 9.6 50.2 50.0
Zobowiązania długoterminowe 118.3 135.2 137.1 234.7 136.3 224.2 256.4 252.1 250.1 308.5 406.9 465.1 808.9 671.4 803.4 870.3 967.3 914.1 918.4 927.4 895.8 856.4 827.1 692.8 655.4 594.1 539.5 513.2 471.2 158.2 147.5 115.2 88.8 232.3 232.9 241.7 236.8 231.1 89.1 88.6 88.3 87.4 98.2 98.1
Zobowiązania z tytułu leasingu 0.0 11.5 10.4 9.7 8.3 23.7 32.6 26.9 22.8 19.0 3.8 11.1 0.2 4.2 143.7 185.4 231.5 157.9 65.9 124.8 29.8 191.7 57.4 142.7 53.0 43.3 68.5 73.1 53.0 45.4 43.1 18.8 7.8 3.5 80.7 3.3 2.8 2.0 1.9 1.8 1.7 1.1 0.0 0.0
Zobowiązania ogółem 532.2 558.0 556.3 688.6 646.1 947.7 1 585.8 1 086.1 1 152.5 2 163.1 1 956.6 2 010.2 2 240.9 2 612.1 2 677.0 2 946.8 3 156.9 3 899.9 3 691.0 3 804.2 3 623.3 4 075.5 3 908.2 4 152.6 3 974.7 3 682.5 3 507.1 3 680.5 3 538.7 3 493.8 3 432.2 3 428.1 3 510.2 3 090.5 3 091.1 3 027.6 3 209.2 3 149.8 2 058.3 983.3 956.6 910.1 736.4 633.0
Kapitał (fundusz) podstawowy 293.3 293.9 293.9 646.7 684.6 685.6 763.8 864.7 870.7 871.8 872.0 872.1 872.6 871.9 871.9 871.9 871.9 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 868.3 2 066.6 2 066.6 2 066.6 2 066.6 2 066.6 2 066.6
Zyski zatrzymane 206.5 270.5 253.6 241.2 272.1 391.8 404.1 422.0 449.4 672.1 696.0 707.1 711.5 848.2 866.0 791.4 855.7 (537.5) (516.1) (469.1) (446.5) (498.6) (635.0) (592.4) (591.2) (3 062.7) (3 107.3) (3 275.3) (3 255.5) (3 655.5) (3 698.3) (3 736.0) (3 849.3) (4 348.9) (4 332.4) (4 402.5) (4 404.5) (4 449.9) (4 317.3) (4 295.1) (4 248.3) (4 206.5) (4 180.2) (4 141.8)
Kapitał własny 1 302.8 1 372.8 1 355.1 1 344.0 1 694.7 1 763.3 3 374.8 5 153.9 5 246.6 5 422.7 5 448.1 5 367.3 5 352.8 5 642.2 5 658.8 5 606.1 5 644.1 3 454.1 3 475.6 3 470.7 3 497.6 3 581.3 3 445.1 3 475.9 3 461.6 856.0 805.6 641.4 641.7 55.0 12.1 (29.4) (146.8) (707.9) (707.9) (762.0) (768.3) (814.3) 899.4 920.6 975.0 1 020.0 1 613.5 1 670.4
Udziały mniejszościowe 47.9 55.4 54.4 55.2 19.3 22.4 22.4 21.7 25.9 47.5 48.2 42.8 32.9 159.5 158.3 178.7 185.7 148.4 148.8 132.4 136.9 233.0 232.9 220.3 205.4 94.2 88.2 71.1 53.8 (42.5) (42.7) (46.7) (51.2) (58.4) (58.4) (58.8) (62.1) (63.1) (63.0) (64.0) (65.2) (64.7) (8.6) (10.1)
Pasywa 1 834.9 1 930.7 1 911.4 2 032.6 2 340.8 2 711.1 4 960.5 6 240.0 6 399.1 7 585.8 7 404.6 7 377.5 7 593.8 8 254.3 8 335.8 8 552.9 8 801.0 7 354.0 7 166.6 7 274.9 7 120.9 7 656.8 7 353.2 7 628.5 7 436.3 4 538.5 4 312.7 4 321.9 4 180.4 3 548.9 3 444.2 3 398.8 3 363.5 2 382.7 2 383.2 2 265.6 2 440.9 2 335.5 2 957.7 1 903.9 1 931.7 1 930.1 2 349.8 2 303.4
Inwestycje 37.9 16.8 16.2 16.7 89.7 116.4 134.5 132.9 156.3 189.3 195.0 208.4 299.4 405.7 435.8 499.5 614.4 623.2 654.5 652.1 688.3 898.2 895.0 889.5 844.4 583.7 581.1 567.4 637.9 331.1 330.9 331.0 332.3 233.8 246.8 233.8 226.1 226.0 200.7 200.7 200.7 199.7 171.2 169.7
Dług 255.7 217.8 222.8 373.5 274.8 421.9 383.1 278.9 308.6 590.7 695.9 698.3 990.9 1 048.9 1 171.6 1 156.8 1 145.6 1 103.3 965.1 1 534.4 1 571.9 1 681.5 1 669.9 1 514.5 1 497.1 1 179.2 1 167.3 1 095.8 1 054.6 1 043.5 1 032.1 995.5 977.2 957.2 1 566.0 956.6 955.0 953.7 26.2 13.1 7.7 6.7 1.9 1.9
Środki pieniężne i inne aktywa pieniężne 236.4 314.4 228.1 312.1 230.1 430.7 372.2 1 348.4 388.5 744.8 418.8 373.2 303.4 605.6 312.6 464.6 261.0 394.8 263.3 329.5 181.2 458.2 269.6 232.1 176.3 365.5 114.4 132.7 64.3 155.4 81.7 64.5 63.3 130.5 130.5 54.4 66.0 81.3 1 192.5 137.2 140.0 131.9 647.7 573.5
Dług netto 19.3 (96.6) (5.3) 61.5 44.7 (8.8) 10.9 (1 069.5) (79.9) (154.1) 277.1 325.1 687.4 443.3 859.0 692.2 884.6 708.5 701.8 1 205.0 1 390.6 1 223.3 1 400.3 1 282.4 1 320.8 813.7 1 053.0 963.0 990.3 888.1 950.4 930.9 913.9 826.7 1 435.5 902.2 889.0 872.5 (1 166.3) (124.1) (132.3) (125.2) (645.8) (571.6)
Ticker 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ 300010.SZ
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY