| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 3.95B | 2.65B | 2.26B | 3.42B | 4.22B | |||
| Marketable Securities | N/A | 90.42M | 0.00 | 1.25B | 2.49B | |||
| Receivables | 3.03B | 2.49B | 2.35B | 3.14B | 4.38B | |||
| Other Current Assets | 2.64B | 1.61B | 1.49B | 1.24B | 1.33B | |||
| Total Current Assets | 9.62B | 6.84B | 6.10B | 9.05B | 12.41B | |||
| Non-Current Assets | ||||||||
| PPE Net | 10.44B | 4.77B | 2.34B | 2.35B | 2.62B | |||
| Investments And Advances | 230.31M | 234.18M | 259.93M | 274.00M | 207.00M | |||
| Goodwill | 4.61B | 4.61B | 4.61B | 4.61B | 4.63B | |||
| Intangibles | 574.68M | 694.88M | 834.48M | 1.01B | 1.17B | |||
| Other Non-Current Assets | 172.88M | 449.98M | 870.78M | 21.00M | 37.00M | |||
| Total Non-Current Assets | 16.03B | 10.75B | 8.97B | 8.27B | 8.66B | |||
| TOTAL ASSETS | 25.65B | 17.59B | 15.07B | 17.32B | 21.08B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 3.40B | 2.23B | 1.11B | 910.00M | 1.35B | |||
| Current Portion Of LT Debt. | 937.63M | 1.99B | 899.49M | 340.00M | 236.00M | |||
| Accrued Expenses | 3.56B | 2.14B | 2.24B | 2.33B | 1.73B | |||
| Accounts Payable | 2.32B | 1.88B | 1.81B | 2.30B | 2.94B | |||
| Other Current Liabilities | 86.90M | 918.41M | 769.63M | 781.00M | 1.26B | |||
| Total Current Liabilities | 10.30B | 9.16B | 6.83B | 6.66B | 7.52B | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 5.26B | 2.67B | 458.38M | 594.00M | 473.00M | |||
| Deferred Taxes/Income | 70.54M | 101.68M | 142.56M | 167.00M | 206.00M | |||
| Other Non-Current Liabilities | 2.95B | 158.93M | 394.84M | 313.00M | 1.39B | |||
| Total Non-Current Liabilities | 8.61B | 3.27B | 1.35B | 1.86B | 2.96B | |||
| TOTAL LIABILITIES | 18.91B | 12.42B | 8.18B | 8.52B | 10.47B | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -15.04B | -14.26B | -12.29B | -10.12B | -7.46B | |||
| Additional Paid In Capital | 21.29B | 18.94B | 18.81B | 18.65B | 18.25B | |||
| Minority Interest | 332.45M | 337.28M | 355.75M | 782.00M | 888.00M | |||
| Common Shares | 28.48M | 25.69M | 25.44M | 25.00M | 25.00M | |||
| Treasury Stock | -54.88M | -105.48M | -208.38M | -208.00M | N/A | |||
| Other Shareholders' Equity | 511.64M | 566.90M | 555.34M | 453.00M | -208.00M | |||
| Shares Outstanding | 294.63M | 263.66M | 254.68M | 250.81M | 260.68M | |||
| Tangible Book Value per Share | 0.38 | -0.04 | 0.41 | 0.91 | 1.32 | |||
| Total Shareholders' Equity | 6.74B | 5.17B | 6.89B | 8.80B | 10.60B | |||
| TOTAL LIABILITIES AND EQUITY | 25.65B | 17.59B | 15.07B | 17.32B | 21.08B | |||
| Statistics | ||||||||
| Debt/Equity | 1.28 | 0.95 | 0.23 | 0.17 | 0.17 | |||
| Current Ratio | 0.93 | 0.75 | 0.89 | 1.36 | 1.65 | |||
| Return On Assets (ROA) | -3.79% | -11.18% | -14.44% | -15.35% | -7.54% | |||
| Return On Equity (ROE) | -14.43% | -38.05% | -31.59% | -30.20% | -14.98% | |||
All data in CNY , ROIC based on taxRate of 0.21