Wall Street Experts

Xinjiang Machinery Research Institute Co., Ltd.

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 1 336.5 1 274.7 1 271.9 1 517.4 1 776.7 7 143.0 7 177.8 7 477.2 7 843.0 4 012.4 7 869.9 8 071.7 8 911.9 4 072.6 9 348.0 9 713.9 10 067.4 4 502.8 9 746.7 10 146.9 10 068.6 4 150.8 7 614.7 7 722.9 7 519.1 3 837.4 5 112.1 5 055.7 4 655.3 3 262.2 3 286.2 3 281.4 3 610.2 3 299.0 3 299.0 3 385.9 3 203.6 3 373.5 2 967.0 2 822.8 2 818.1 2 738.0 2 502.5 2 456.2
Aktywa trwałe 260.7 256.4 257.5 510.9 527.7 5 006.3 5 117.8 5 185.7 5 286.2 1 958.2 5 654.7 5 791.9 5 980.0 2 602.9 6 305.6 6 294.8 6 399.2 2 948.8 6 336.6 6 394.9 6 223.2 2 457.5 4 552.9 4 489.2 4 470.3 2 152.9 2 330.1 2 231.9 2 192.7 1 811.3 1 785.7 1 736.7 1 703.4 1 577.4 1 577.4 1 547.6 1 496.4 1 487.1 1 480.9 1 455.7 1 450.9 1 421.1 1 353.5 1 322.8
Rzeczowe aktywa trwałe netto 210.4 207.0 209.0 416.1 427.3 1 690.3 1 758.2 1 756.0 1 792.5 1 597.5 1 921.7 1 930.7 2 047.8 1 811.6 2 123.1 2 111.0 2 136.4 1 889.9 2 100.7 2 179.0 2 083.5 1 929.5 2 128.6 2 086.7 2 046.7 1 717.0 1 739.0 1 677.3 1 628.1 1 473.4 1 448.4 1 420.8 1 390.8 1 282.6 1 282.6 1 255.6 1 219.7 1 196.4 1 196.0 1 174.1 1 170.7 1 165.9 1 142.4 1 114.6
Wartość firmy 0.0 0.0 0.0 0.0 0.0 2 882.0 2 876.7 2 882.0 2 882.0 2 882.0 2 882.0 2 882.0 2 883.2 2 886.4 2 886.4 2 886.4 2 886.4 2 882.0 2 882.0 2 882.0 2 882.0 1 346.8 1 346.8 1 346.8 1 346.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 44.6 43.9 43.5 89.5 88.6 301.0 312.0 303.7 312.5 248.3 306.9 303.6 349.8 286.5 364.3 368.0 381.8 277.4 354.0 356.8 320.3 226.9 299.0 296.2 303.1 226.8 240.3 239.1 239.3 214.2 213.3 211.6 209.3 162.7 162.7 160.6 158.3 156.8 154.7 152.7 150.8 148.8 144.1 142.3
Wartość firmy i wartości niematerialne i prawne 44.6 43.9 43.5 89.5 88.6 3 182.9 3 188.8 3 185.7 3 194.5 248.3 3 188.9 3 185.6 3 233.0 286.5 3 250.7 3 254.4 3 268.2 277.4 3 236.0 3 238.8 3 202.3 226.9 1 645.8 1 643.0 1 649.9 226.8 240.3 239.1 239.3 214.2 213.3 211.6 209.3 162.7 162.7 160.6 158.3 156.8 154.7 152.7 150.8 148.8 144.1 142.3
Należności netto 383.1 305.6 424.5 291.2 520.2 631.4 880.9 911.4 1 169.5 775.5 1 192.0 1 347.4 1 868.2 673.9 1 948.9 2 146.6 2 533.3 754.2 2 310.6 2 584.5 2 793.7 990.7 2 159.6 2 215.0 2 075.2 1 020.3 1 891.0 1 707.3 1 500.4 784.1 746.8 703.0 1 099.6 1 120.4 914.1 1 033.0 808.5 902.5 672.9 598.2 505.2 461.1 374.1 347.6
Inwestycje długoterminowe 0.0 0.0 0.0 0.0 0.0 7.3 7.3 8.6 12.4 13.0 53.1 53.1 129.1 46.6 186.7 192.3 191.2 254.4 252.1 251.2 250.0 160.0 245.7 244.3 246.3 161.6 247.7 208.8 207.6 70.5 69.6 68.0 68.6 68.4 63.9 67.6 66.4 65.8 57.4 56.7 33.0 29.6 0.0 0.0
Aktywa obrotowe 1 075.9 1 018.3 1 014.4 1 006.5 1 248.9 2 136.7 2 060.0 2 291.4 2 556.8 2 054.3 2 215.2 2 279.7 2 931.9 1 469.7 3 042.4 3 419.2 3 668.2 1 554.0 3 410.2 3 752.0 3 845.3 1 693.3 3 061.8 3 233.7 3 048.8 1 684.6 2 782.1 2 823.8 2 462.6 1 450.9 1 500.5 1 544.7 1 906.8 1 721.6 1 721.6 1 838.2 1 707.2 1 886.4 1 486.1 1 367.1 1 367.2 1 316.9 1 149.0 1 133.4
Środki pieniężne i Inwestycje 495.1 528.0 364.9 354.9 348.5 1 094.9 664.7 655.7 716.0 924.6 547.4 337.9 459.1 375.5 447.6 520.1 494.1 264.7 263.3 279.0 333.8 237.6 196.2 185.4 128.5 264.6 205.7 281.1 197.8 171.1 119.4 161.3 319.7 413.3 413.3 436.2 407.8 547.8 486.7 395.1 379.0 412.5 481.9 432.3
Zapasy 205.9 185.7 227.5 364.4 388.0 372.6 472.5 671.5 680.6 319.5 409.0 536.2 538.5 372.4 566.8 678.1 580.7 365.3 667.9 764.0 653.0 418.7 658.9 796.1 809.7 343.8 647.8 780.7 718.4 434.6 580.5 664.9 468.1 161.3 161.3 327.5 467.5 414.8 277.1 323.7 437.8 346.1 223.0 290.5
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 (0.1) (0.1) (1.8) (1.6) (1.5) (1.7) (1.5) (2.8) (3.3) (3.4) (12.0) (12.0) 106.2 (2.8) 50.0 (3.7) (3.1) (3.2) (3.0) (4.1) (4.2) (4.0) (3.7) (3.4) 1.5 (3.0) (2.7) (2.5) (4.5) 0.0 (4.4) 6.5 (4.3) (3.0) (2.8) (2.3) 0.0 27.7 27.1
Środki pieniężne i inne aktywa pieniężne 495.1 528.0 364.9 354.9 348.5 1 094.9 664.7 655.7 716.0 924.6 547.4 337.9 459.1 375.5 447.6 520.1 494.1 264.7 263.3 279.0 333.8 237.6 196.2 185.4 128.5 264.6 205.7 281.1 197.8 171.1 119.4 161.3 319.7 413.3 413.3 436.2 407.8 547.8 486.7 395.1 379.0 412.5 481.9 432.3
Należności krótkoterminowe 193.2 103.7 102.3 306.1 467.5 447.5 307.6 530.6 654.9 544.1 382.9 414.5 600.4 409.7 248.0 378.6 453.2 575.4 550.3 706.0 674.1 673.5 602.0 697.2 724.2 569.8 551.2 638.6 632.2 490.0 488.9 555.0 659.6 547.2 547.2 517.5 465.6 434.0 281.8 254.3 252.0 241.8 225.5 215.0
Dług krótkoterminowy 0.0 0.0 0.0 0.0 0.0 261.8 104.0 121.5 120.0 285.0 285.0 470.0 475.0 812.9 1 181.8 1 505.4 1 544.8 1 268.0 1 135.0 1 733.9 1 647.5 1 627.3 1 720.1 1 727.5 1 663.5 1 761.6 1 784.0 1 715.1 1 684.2 1 691.6 1 698.2 1 682.5 1 720.4 1 667.0 1 629.5 1 624.8 1 651.2 1 646.5 1 501.2 1 449.2 1 397.2 1 015.8 699.4 698.2
Zobowiązania krótkoterminowe 241.1 124.7 99.8 345.4 501.3 844.7 480.8 769.4 865.0 987.9 714.3 945.8 1 210.2 1 511.1 1 645.0 2 016.9 2 203.1 1 985.4 1 918.7 2 751.4 2 716.7 2 681.0 2 726.9 2 888.5 3 028.7 3 041.3 3 149.9 3 306.4 3 216.1 2 872.4 2 955.4 2 999.0 3 244.9 2 999.4 2 999.4 3 152.5 2 981.6 3 145.0 2 568.1 2 501.7 2 568.9 2 530.7 2 155.3 2 161.8
Rozliczenia międzyokresowe 0.0 0.0 0.0 0.0 0.0 115.1 41.3 62.5 34.1 142.0 26.8 41.0 93.8 200.6 108.8 93.1 113.3 126.5 192.5 246.7 300.2 345.0 342.8 446.6 622.1 597.8 736.1 876.4 845.3 547.8 665.4 704.9 806.3 677.7 0.0 874.0 770.5 877.6 767.6 793.0 885.7 0.0 0.0 0.0
Zobowiązania długoterminowe 18.4 19.4 17.9 19.9 38.8 1 027.0 1 044.6 1 058.6 1 222.5 1 248.1 1 254.7 1 157.1 1 523.4 1 144.8 1 324.2 1 183.1 1 256.0 1 169.0 1 385.3 549.3 495.1 532.8 428.3 380.0 350.3 263.9 204.6 200.4 179.1 186.3 160.8 163.4 156.8 137.9 137.9 135.0 133.1 128.3 374.0 365.6 367.8 368.9 649.1 647.0
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 0.0 10.2 9.9 9.9 9.7 0.3 9.5 9.3 9.1 0.3 8.9 8.7 8.5 2.8 10.8 10.6 10.5 5.8 13.2 13.1 12.9 12.9 12.7 12.6 12.4 10.0 9.9 9.7 9.6 4.7 0.0 4.7 4.6 4.6 11.5 11.4 11.4 11.4 2.0 2.0
Zobowiązania długoterminowe 18.4 19.4 17.9 19.9 38.8 1 027.0 1 044.6 1 058.6 1 222.5 1 248.1 1 254.7 1 157.1 1 523.4 1 144.8 1 324.2 1 183.1 1 256.0 1 169.0 1 385.3 549.3 495.1 532.8 428.3 380.0 350.3 263.9 204.6 200.4 179.1 186.3 160.8 163.4 156.8 137.9 137.9 135.0 133.1 128.3 374.0 365.6 367.8 368.9 649.1 647.0
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 19.9 1.1 6.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 185.6 0.0 239.4 146.5 196.4 80.3 240.3 97.2 189.2 57.6 0.0 25.9 21.3 15.4 21.8 20.8 19.4 17.8 7.1 0.0 7.1 6.7 6.8 30.2 28.4 30.5 29.2 17.2 15.4
Zobowiązania ogółem 259.5 144.1 117.6 365.3 540.0 1 871.8 1 525.5 1 828.0 2 087.5 2 236.0 1 969.0 2 102.9 2 733.7 2 656.0 2 969.1 3 200.0 3 459.1 3 154.4 3 304.0 3 300.7 3 211.8 3 213.8 3 155.3 3 268.5 3 379.0 3 305.2 3 354.5 3 506.9 3 395.3 3 058.7 3 116.3 3 162.4 3 401.7 3 137.3 3 137.3 3 287.6 3 114.7 3 273.3 2 942.2 2 867.3 2 936.7 2 899.6 2 804.4 2 808.7
Kapitał (fundusz) podstawowy 360.8 360.8 360.8 721.6 721.6 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 490.4 1 472.0 1 499.0 1 499.0 1 499.0 1 499.0 1 502.0 1 502.0
Zyski zatrzymane 287.6 309.1 310.4 308.0 376.5 204.9 586.1 570.1 656.5 (3 324.2) 798.5 865.4 1 030.6 (3 727.2) 1 228.9 1 367.1 1 461.8 (3 745.6) 1 382.1 1 482.3 1 513.2 (4 045.5) (848.8) (849.6) (1 146.7) (4 389.8) (3 439.7) (3 634.7) (3 908.3) (4 694.6) (4 726.7) (4 765.4) (4 678.0) (4 722.8) (4 669.4) (4 782.6) (4 809.6) (4 819.1) (4 855.5) (4 920.9) (4 992.2) (5 033.5) (5 174.0) (5 221.8)
Kapitał własny 1 077.0 1 130.6 1 154.3 1 152.1 1 236.6 5 271.3 5 652.3 5 649.1 5 755.5 1 776.4 5 900.9 5 968.7 6 178.2 1 416.6 6 378.8 6 513.9 6 608.3 1 348.5 6 442.7 6 846.2 6 856.7 937.0 4 459.5 4 454.4 4 140.1 532.2 1 757.7 1 548.8 1 260.0 203.5 169.9 119.0 208.6 161.7 161.7 98.3 88.9 100.2 24.8 (44.5) (118.6) (161.6) (301.9) (352.5)
Udziały mniejszościowe 0.0 22.4 44.8 44.9 59.1 59.5 59.6 72.8 89.1 86.2 84.7 86.4 128.0 123.3 122.1 120.7 125.1 128.2 126.2 142.4 122.8 59.8 369.0 365.9 346.7 1.4 261.3 247.9 230.9 (25.8) (27.6) (39.6) (40.2) 6.5 6.5 2.8 18.8 34.5 (9.2) (12.8) (17.4) (22.3) (30.7) (33.1)
Pasywa 1 336.5 1 274.7 1 271.9 1 517.4 1 776.7 7 143.0 7 177.8 7 477.2 7 843.0 4 012.4 7 869.9 8 071.7 8 911.9 4 072.6 9 348.0 9 713.9 10 067.4 4 502.8 9 746.7 10 146.9 10 068.6 4 150.8 7 614.7 7 722.9 7 519.1 3 837.4 5 112.1 5 055.7 4 655.3 3 262.2 3 286.2 3 281.4 3 610.2 3 299.0 3 299.0 3 385.9 3 203.6 3 373.5 2 967.0 2 822.8 2 818.1 2 738.0 2 502.5 2 456.2
Inwestycje 0.0 0.0 0.0 0.0 0.0 7.2 7.2 6.8 10.8 11.6 51.4 51.5 126.3 43.3 183.3 180.3 179.2 250.6 249.3 247.4 246.3 156.9 242.5 241.4 242.1 157.4 243.8 205.1 204.2 67.2 66.6 65.2 66.1 63.9 63.9 63.2 62.2 61.5 54.4 53.9 30.7 29.6 27.7 27.1
Dług 0.0 0.0 0.0 0.0 0.0 1 028.8 898.0 947.5 1 124.7 1 296.1 1 296.1 1 376.2 1 756.2 1 949.3 2 289.0 2 524.4 2 524.1 2 268.1 2 203.4 2 164.2 2 043.9 1 994.4 2 028.0 1 991.1 1 931.8 1 938.0 1 940.3 1 871.4 1 821.2 1 850.9 1 832.6 1 822.1 1 840.8 1 772.5 1 735.1 1 729.8 1 756.4 1 751.8 1 769.0 1 706.0 1 655.4 1 272.5 1 243.7 1 240.3
Środki pieniężne i inne aktywa pieniężne 495.1 528.0 364.9 354.9 348.5 1 094.9 664.7 655.7 716.0 924.6 547.4 337.9 459.1 375.5 447.6 520.1 494.1 264.7 263.3 279.0 333.8 237.6 196.2 185.4 128.5 264.6 205.7 281.1 197.8 171.1 119.4 161.3 319.7 413.3 413.3 436.2 407.8 547.8 486.7 395.1 379.0 412.5 481.9 432.3
Dług netto (495.1) (528.0) (364.9) (354.9) (348.5) (66.1) 233.3 291.8 408.7 371.5 748.7 1 038.2 1 297.1 1 573.8 1 841.4 2 004.4 2 030.0 2 003.3 1 940.1 1 885.2 1 710.0 1 756.7 1 831.9 1 805.7 1 803.4 1 673.4 1 734.6 1 590.3 1 623.4 1 679.8 1 713.3 1 660.8 1 521.1 1 359.3 1 321.8 1 293.6 1 348.6 1 204.0 1 282.3 1 311.0 1 276.4 860.0 761.8 808.0
Ticker 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.SZ 300159.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