Wall Street Experts

Shanghai Kinetic Medical 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 1 227.5 1 312.6 1 495.9 1 523.4 1 638.3 1 695.7 1 738.9 2 084.4 2 105.4 2 216.9 2 455.5 2 577.8 2 650.9 2 694.5 2 774.5 2 794.2 3 224.0 3 569.8 3 591.6 3 516.2 3 515.0 3 770.2 3 760.5 3 840.3 3 969.0 3 680.8 3 687.8 3 627.8 3 661.7 3 509.5 3 558.1 3 610.5 3 586.9 3 412.1 3 412.1 3 401.1 3 503.3 3 352.4 3 354.0 3 350.1 3 367.1 3 414.2 3 350.8 3 337.0
Aktywa trwałe 739.2 771.3 979.2 1 001.9 1 035.2 1 111.2 1 101.5 1 118.7 1 122.7 1 262.7 1 527.4 1 560.9 1 562.6 1 549.5 1 551.8 1 542.6 2 060.0 1 725.3 1 718.2 1 759.2 1 794.8 1 850.0 1 900.3 1 973.5 1 912.0 1 858.9 1 862.3 1 858.6 1 890.3 1 715.1 1 704.4 1 716.9 1 754.9 1 588.6 1 588.6 1 599.6 1 628.1 1 637.1 1 646.0 1 644.8 1 653.7 1 645.3 1 476.9 1 501.8
Rzeczowe aktywa trwałe netto 201.0 215.0 250.0 252.2 265.9 283.2 286.1 287.0 303.8 301.7 299.5 303.1 309.1 287.7 284.9 267.3 278.9 259.9 261.4 261.5 261.7 264.4 261.9 259.1 259.0 373.8 375.2 370.1 372.2 365.0 356.9 350.9 345.8 353.2 353.2 346.1 337.5 355.9 374.4 368.7 363.3 358.8 395.1 409.8
Wartość firmy 338.5 347.3 615.8 615.8 615.8 614.9 614.9 614.9 614.9 614.9 1 000.0 1 012.4 1 012.4 1 007.7 1 007.7 1 009.3 1 503.6 1 225.7 1 225.7 1 229.6 1 243.6 1 227.5 1 235.2 1 234.8 1 215.7 909.8 913.1 905.2 907.0 750.0 748.0 773.8 801.4 593.8 593.8 587.2 612.3 609.1 602.2 603.0 605.3 596.8 609.7 608.9
Wartości niematerialne i prawne 43.8 44.9 78.2 79.3 82.3 88.2 88.4 88.6 89.4 97.7 98.7 99.7 101.2 100.2 102.0 101.8 102.9 73.9 72.6 73.0 74.0 76.1 74.9 74.7 75.0 79.4 78.4 77.1 73.0 69.1 70.5 69.4 68.1 70.9 59.2 69.4 68.6 66.7 65.9 61.9 62.6 60.7 58.4 56.7
Wartość firmy i wartości niematerialne i prawne 382.3 392.1 694.0 695.1 698.1 703.1 703.2 703.5 704.2 712.6 1 098.7 1 112.0 1 113.6 1 107.9 1 109.7 1 111.1 1 606.4 1 299.6 1 298.3 1 302.5 1 317.7 1 303.6 1 310.1 1 309.6 1 290.8 989.2 991.5 982.3 980.0 819.1 818.6 843.2 869.5 664.7 653.0 656.6 680.9 675.8 668.1 664.9 667.9 657.5 668.1 665.6
Należności netto 181.9 163.9 274.5 311.9 340.1 296.1 352.2 376.1 546.2 368.9 458.5 554.4 625.7 511.9 620.2 631.6 621.2 590.4 694.0 712.1 745.9 701.1 758.3 649.7 868.4 703.4 709.3 702.6 642.3 580.0 603.9 597.5 551.1 485.4 385.2 463.5 407.6 375.0 268.1 268.7 292.5 268.1 230.8 252.0
Inwestycje długoterminowe 153.2 156.1 29.7 35.4 44.6 78.9 84.1 99.9 101.4 105.4 105.0 106.0 103.9 136.6 139.9 147.3 154.5 147.4 146.1 180.0 194.3 124.2 171.3 387.5 348.6 195.3 188.1 232.0 265.2 243.7 134.4 136.2 152.2 203.5 467.9 150.7 72.0 154.4 519.1 517.5 523.0 (342.4) (573.9) (592.5)
Aktywa obrotowe 488.3 541.3 516.7 521.5 603.1 584.5 637.4 965.8 982.7 954.2 928.2 1 016.9 1 088.3 1 145.0 1 222.7 1 251.6 1 164.0 1 844.4 1 873.4 1 757.0 1 720.2 1 920.1 1 860.2 1 866.8 2 057.0 1 821.9 1 825.5 1 769.2 1 771.4 1 794.4 1 853.6 1 893.6 1 832.0 1 823.5 1 823.5 1 801.6 1 875.2 1 715.3 1 708.0 1 705.4 1 713.4 1 768.8 1 874.0 1 835.1
Środki pieniężne i Inwestycje 263.5 321.1 176.4 132.7 195.3 209.7 181.4 514.2 409.7 465.2 376.9 234.5 158.0 327.2 380.3 372.8 357.4 1 045.8 930.7 630.0 603.7 926.0 722.6 778.0 780.8 866.3 872.5 802.5 869.2 906.8 960.0 1 008.7 952.7 971.9 971.9 1 001.6 1 125.3 968.2 1 041.7 1 004.0 1 004.0 1 073.4 1 218.5 1 160.9
Zapasy 46.7 46.4 60.8 58.9 63.2 66.7 74.8 75.0 83.2 84.2 92.0 102.7 111.3 115.3 120.0 128.5 180.0 169.2 171.5 175.2 203.0 221.6 236.4 249.4 236.9 238.5 227.9 245.8 241.5 293.6 271.4 276.4 317.5 346.8 346.8 318.1 321.5 350.5 368.4 368.2 381.8 376.9 381.8 370.5
Inwestycje krótkoterminowe (0.3) 10.0 5.0 18.0 4.5 12.0 29.0 (10.4) (9.9) 35.0 (9.1) 125.0 (8.1) 188.0 (38.5) 112.3 (54.2) 33.8 (36.8) 236.0 (36.5) 99.8 101.9 187.5 (37.2) 171.5 176.8 155.5 152.0 177.8 285.0 281.0 281.0 264.4 264.4 342.0 438.9 352.9 421.2 637.4 591.5 848.3 841.4 876.9
Środki pieniężne i inne aktywa pieniężne 263.5 321.1 176.4 132.7 195.3 209.7 181.4 514.2 409.7 465.2 376.9 234.5 158.0 327.2 380.3 372.8 357.4 1 045.8 930.7 630.0 603.7 826.1 620.7 778.0 780.8 694.8 695.7 647.0 717.2 729.0 675.0 727.7 671.7 707.5 707.5 659.6 686.4 615.3 620.4 366.6 412.6 225.1 377.1 284.0
Należności krótkoterminowe 18.9 18.9 18.6 21.9 20.6 21.6 26.9 29.6 28.5 21.6 43.5 49.3 70.9 64.2 97.3 75.9 72.7 84.2 84.4 56.1 48.9 98.8 87.7 114.3 108.6 99.6 92.9 85.1 60.8 110.8 106.9 107.8 112.2 98.4 98.4 86.2 89.9 57.6 67.5 49.3 44.6 56.9 54.1 52.5
Dług krótkoterminowy 44.5 49.1 31.9 41.6 122.2 117.2 107.4 108.6 21.4 159.5 158.0 231.0 235.5 284.6 276.3 248.1 373.5 410.6 386.6 401.5 328.0 355.5 459.5 494.7 626.2 590.2 546.5 309.2 358.5 274.8 304.6 277.7 234.5 286.0 293.4 238.3 289.9 153.8 143.1 149.2 149.3 184.6 226.2 200.8
Zobowiązania krótkoterminowe 246.7 134.3 105.5 111.0 192.6 201.8 210.4 181.0 97.0 233.8 432.5 375.7 404.1 429.5 461.1 430.5 555.6 604.1 565.6 549.4 526.5 659.3 706.0 773.8 918.2 918.7 857.5 598.0 611.9 567.9 595.0 532.1 492.7 544.6 544.6 476.3 494.4 315.7 329.4 309.6 299.4 370.5 441.2 395.5
Rozliczenia międzyokresowe 178.3 62.1 47.1 42.1 39.5 57.2 60.5 34.7 34.4 44.5 214.2 87.9 83.8 66.7 70.7 89.7 87.0 89.2 81.6 78.4 139.3 188.2 (51.7) (45.7) (123.2) 226.7 215.9 200.6 189.8 178.9 181.1 145.0 143.3 156.6 0.0 149.5 112.2 101.3 23.2 23.9 22.6 0.0 0.0 0.0
Zobowiązania długoterminowe 74.9 83.2 173.6 176.0 173.2 177.4 174.8 188.7 188.6 141.8 141.4 244.3 243.5 223.4 223.1 199.1 469.9 463.6 439.5 374.7 353.0 358.8 237.4 170.2 60.8 74.8 77.4 215.6 171.6 163.2 111.4 105.7 50.9 52.8 52.8 48.5 47.8 61.2 68.8 73.4 64.5 73.5 90.7 89.6
Rezerwy z tytułu odroczonego podatku 0.0 3.9 9.7 9.5 9.3 9.0 8.9 8.8 8.7 8.5 8.4 8.2 8.2 8.9 23.6 8.7 8.7 2.7 2.6 2.5 2.4 9.7 9.9 9.9 21.0 3.7 3.7 3.6 3.6 8.9 8.8 8.8 8.8 8.8 0.0 8.8 8.8 8.7 15.2 15.2 14.1 13.6 14.1 14.2
Zobowiązania długoterminowe 74.9 83.2 173.6 176.0 173.2 177.4 174.8 188.7 188.6 141.8 141.4 244.3 243.5 223.4 223.1 199.1 469.9 463.6 439.5 374.7 353.0 358.8 237.4 170.2 60.8 74.8 77.4 215.6 171.6 163.2 111.4 105.7 50.9 52.8 52.8 48.5 47.8 61.2 68.8 73.4 64.5 73.5 90.7 89.6
Zobowiązania z tytułu leasingu 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 0.0 0.0 0.0 0.0 0.0 0.0 48.4 51.1 50.5 46.3 41.4 39.7 35.0 30.8 35.1 51.0 28.9 28.4 41.8 53.7 52.0 49.2 45.8 61.3 59.7
Zobowiązania ogółem 321.6 217.6 279.2 287.0 365.8 379.2 385.2 369.7 285.6 375.6 573.9 620.0 647.6 652.9 684.1 629.7 1 025.5 1 067.7 1 005.1 924.1 879.5 1 018.1 943.4 944.0 979.0 993.5 934.9 813.7 783.6 731.1 706.4 637.8 543.6 597.4 597.4 524.8 542.1 376.9 398.2 383.0 363.8 444.0 532.0 485.1
Kapitał (fundusz) podstawowy 169.8 176.1 176.1 352.1 352.1 352.1 352.1 395.4 398.5 714.9 714.9 714.9 715.6 715.8 715.9 718.4 719.2 719.6 722.2 722.3 723.0 723.0 723.0 723.0 723.0 723.0 723.0 723.0 720.1 720.1 720.1 720.1 717.0 717.0 717.0 717.0 717.0 717.0 717.0 717.0 717.0 717.0 717.0 717.0
Zyski zatrzymane 141.3 160.3 207.8 214.2 237.2 262.8 287.9 326.9 382.8 397.5 435.4 492.5 531.5 566.2 615.1 677.2 703.8 978.5 1 051.2 1 132.2 1 149.7 1 186.0 1 236.3 1 305.4 1 346.0 1 115.9 1 170.6 1 229.6 1 279.3 1 223.8 1 299.3 1 356.4 1 385.1 1 167.0 1 299.4 1 241.9 1 281.7 1 296.1 1 278.8 1 289.7 1 309.1 1 291.9 1 132.8 1 159.5
Kapitał własny 905.9 1 095.0 1 216.8 1 236.4 1 272.5 1 316.5 1 353.7 1 714.7 1 819.8 1 841.3 1 881.7 1 957.8 2 003.3 2 041.6 2 090.3 2 164.5 2 198.4 2 502.1 2 586.5 2 592.1 2 635.4 2 752.1 2 817.1 2 896.3 2 990.0 2 687.3 2 752.9 2 814.1 2 878.1 2 778.4 2 851.7 2 972.7 3 043.3 2 814.7 2 814.7 2 876.3 2 961.1 2 975.5 2 948.6 2 966.5 2 996.8 2 970.2 2 818.9 2 851.9
Udziały mniejszościowe 48.0 50.9 123.2 130.8 138.2 148.7 156.3 2.7 2.5 2.5 2.5 19.3 18.9 14.9 14.4 5.1 5.6 3.4 3.5 5.1 5.0 3.7 3.9 2.7 5.0 44.3 43.9 49.5 54.3 44.9 45.8 72.0 73.5 75.1 75.1 75.3 82.6 87.2 88.8 94.5 101.9 105.9 98.0 103.8
Pasywa 1 227.5 1 312.6 1 495.9 1 523.4 1 638.3 1 695.7 1 738.9 2 084.4 2 105.4 2 216.9 2 455.5 2 577.8 2 650.9 2 694.5 2 774.5 2 794.2 3 224.0 3 569.8 3 591.6 3 516.2 3 515.0 3 770.2 3 760.5 3 840.3 3 969.0 3 680.8 3 687.8 3 627.8 3 661.7 3 509.5 3 558.1 3 610.5 3 586.9 3 412.1 3 412.1 3 401.1 3 503.3 3 352.4 3 354.0 3 350.1 3 367.1 3 414.2 3 350.8 3 337.0
Inwestycje 152.9 155.7 29.0 34.5 40.8 67.8 72.8 89.5 91.5 96.1 95.8 97.6 95.8 97.4 101.4 91.9 100.3 110.3 109.3 143.1 157.9 224.0 273.2 349.8 311.4 366.8 364.9 387.5 417.2 421.5 419.4 417.2 433.2 467.9 732.3 492.7 510.9 507.3 940.4 1 154.9 1 114.5 505.9 267.5 284.4
Dług 114.4 119.0 186.8 196.5 277.1 272.1 262.3 263.5 176.3 267.9 266.4 316.1 320.6 346.5 338.2 286.8 658.5 695.6 649.1 664.0 568.0 595.5 579.5 614.7 626.2 638.7 597.6 499.7 504.8 416.2 394.3 362.6 265.4 321.1 328.5 267.3 318.2 195.5 196.8 201.2 199.6 238.3 297.1 270.6
Środki pieniężne i inne aktywa pieniężne 263.5 321.1 176.4 132.7 195.3 209.7 181.4 514.2 409.7 465.2 376.9 234.5 158.0 327.2 380.3 372.8 357.4 1 045.8 930.7 630.0 603.7 826.1 620.7 778.0 780.8 694.8 695.7 647.0 717.2 729.0 675.0 727.7 671.7 707.5 707.5 659.6 686.4 615.3 620.4 366.6 412.6 225.1 377.1 284.0
Dług netto (149.1) (202.1) 10.4 63.8 81.8 62.3 80.9 (250.7) (233.4) (197.3) (110.5) 81.6 162.7 19.3 (42.1) (86.0) 301.1 (350.2) (281.6) 34.1 (35.7) (230.6) (41.2) (163.2) (154.6) (56.1) (98.1) (147.3) (212.4) (312.8) (280.7) (365.1) (406.3) (386.4) (379.0) (392.4) (368.2) (419.7) (423.7) (165.4) (212.9) 13.3 (80.0) (13.4)
Ticker 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.SZ 300326.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