CG MED EQUIP.
838810
BEOKA
870199
Shenzhen Bromake New Material
301387
4
Zhejiang Hongchang Electrical Technology
301008
5
Wuhan Lincontrol Automotive Electronics Co., Ltd.
688667
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 11.21%385.47M | 11.21%385.47M | 19.18%421.9M | 69.82%535.53M | 22.35%333.57M | 31.08%346.62M | 31.08%346.62M | -8.59%354M | -12.26%315.36M | -36.55%272.65M |
-Cash and cash equivalents | 11.21%385.47M | 11.21%385.47M | 19.18%421.9M | 69.82%535.53M | 22.35%333.57M | 31.08%346.62M | 31.08%346.62M | -8.59%354M | -12.26%315.36M | -36.55%272.65M |
Receivables | 52.17%449.6M | 52.17%449.6M | 53.21%447.2M | 57.21%444.56M | 13.20%297.4M | 11.80%295.46M | 11.80%295.46M | 7.99%291.88M | 2.14%282.78M | 7.51%262.72M |
-Accounts receivable | -21.11%31.43M | -21.11%31.43M | -4.58%278.52M | -1.83%277.61M | 13.20%297.4M | 65.28%39.84M | 65.28%39.84M | 7.99%291.88M | 2.14%282.78M | 7.51%262.72M |
-Other receivables | 63.59%418.17M | 63.59%418.17M | --168.69M | --166.96M | ---- | 6.43%255.63M | 6.43%255.63M | ---- | ---- | ---- |
Restricted cash | -27.35%43.84M | -27.35%43.84M | -28.27%48.02M | -49.02%41.02M | -52.18%51.74M | 20.09%60.34M | 20.09%60.34M | 27.37%66.95M | 50.84%80.45M | 104.31%108.18M |
Total current assets | 25.12%878.9M | 25.12%878.9M | 28.66%917.12M | 50.47%1.02B | 0.47%682.71M | 14.31%702.42M | 14.31%702.42M | -8.96%712.84M | -12.09%678.59M | -12.79%679.53M |
Non current assets | ||||||||||
Net PPE | -0.85%28.2M | -0.85%28.2M | -0.84%28.26M | -0.83%28.32M | -0.82%28.38M | -0.81%28.44M | -0.81%28.44M | -0.80%28.5M | -0.79%28.55M | -0.80%28.61M |
-Gross PPE | -0.85%28.2M | -0.85%28.2M | -0.84%28.26M | -0.83%28.32M | -0.82%28.38M | -0.81%28.44M | -0.81%28.44M | -0.80%28.5M | -0.79%28.55M | -0.80%28.61M |
Goodwill and other intangible assets | -0.96%804.89M | -0.96%804.89M | -0.96%806.85M | -0.96%808.81M | -0.96%810.76M | -0.95%812.72M | -0.95%812.72M | -0.95%814.68M | -0.95%816.64M | -0.95%818.59M |
-Goodwill | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M | 0.00%491.48M |
-Other intangible assets | -2.44%313.41M | -2.44%313.41M | -2.42%315.37M | -2.41%317.33M | -2.39%319.28M | -2.38%321.24M | -2.38%321.24M | -2.37%323.2M | -2.35%325.16M | -2.34%327.12M |
Non current deferred assets | 6.69%183.99M | 6.69%183.99M | 0.70%176.72M | -2.47%172.32M | -1.04%180.46M | -8.06%172.46M | -8.06%172.46M | -7.00%175.49M | -8.66%176.68M | -7.71%182.37M |
Other non current assets | 3.75%101.85M | 3.75%101.85M | -1.40%81.76M | 6.52%105.44M | 28.64%74.47M | 0.05%98.17M | 0.05%98.17M | --82.92M | --98.99M | --57.89M |
Total non current assets | 3.25%3.63B | 3.25%3.63B | 0.46%3.52B | -2.68%3.41B | 0.86%3.51B | -0.91%3.52B | -0.91%3.52B | 2.50%3.5B | 1.77%3.51B | 0.40%3.48B |
Total assets | 6.90%4.51B | 6.90%4.51B | 5.23%4.44B | 5.94%4.43B | 0.80%4.19B | 1.34%4.22B | 1.34%4.22B | 0.37%4.22B | -0.77%4.18B | -2.03%4.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 24.02%54.78M | 24.02%54.78M | 14.51%41.51M | 29.12%38.05M | 45.49%37.67M | 34.14%44.17M | 34.14%44.17M | 1.19%36.25M | -19.88%29.47M | -22.44%25.89M |
-accounts payable | 24.02%54.78M | 24.02%54.78M | 14.51%41.51M | 29.12%38.05M | 54.90%37.67M | 34.14%44.17M | 34.14%44.17M | -0.29%36.25M | -17.92%29.47M | -24.80%24.32M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.43%1.57M |
Current accrued expenses | 48.95%82.67M | 48.95%82.67M | -12.21%41.3M | 28.90%54.45M | 22.49%53.33M | 16.11%55.5M | 16.11%55.5M | -19.73%47.05M | -40.88%42.24M | -29.09%43.54M |
Current debt and capital lease obligation | 45.50%566.4M | 45.50%566.4M | -0.13%388.66M | -0.12%388.58M | -0.10%388.5M | 0.13%389.29M | 0.13%389.29M | 0.13%389.16M | 0.13%389.03M | 0.14%388.9M |
-Current debt | 45.50%566.4M | 45.50%566.4M | -0.13%388.66M | -0.12%388.58M | -0.10%388.5M | 0.13%389.29M | 0.13%389.29M | 0.13%389.16M | 0.13%389.03M | 0.14%388.9M |
Current deferred liabilities | -10.90%62.64M | -10.90%62.64M | -6.50%70.77M | -16.33%61.89M | -9.74%69.29M | -7.61%70.3M | -7.61%70.3M | -5.68%75.69M | -7.54%73.97M | -9.02%76.77M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.86M |
Current liabilities | 37.05%766.49M | 37.05%766.49M | -1.08%542.23M | 1.54%542.97M | 1.26%548.8M | 1.40%559.26M | 1.40%559.26M | -2.70%548.15M | -7.29%534.71M | -4.50%541.97M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2.01%1.92B | 2.01%1.92B | 11.42%2.1B | 11.70%2.1B | -0.30%1.88B | -0.34%1.88B | -0.34%1.88B | -1.90%1.88B | -1.88%1.88B | -3.35%1.88B |
-Long term debt | 2.05%1.89B | 2.05%1.89B | 11.60%2.07B | 11.89%2.07B | -0.29%1.85B | -0.33%1.85B | -0.33%1.85B | -1.92%1.85B | -1.90%1.85B | -3.39%1.86B |
-Long term capital lease obligation | -0.85%28.2M | -0.85%28.2M | -0.84%28.26M | -0.83%28.32M | -0.82%28.38M | -0.81%28.44M | -0.81%28.44M | -0.80%28.5M | -0.79%28.55M | -0.80%28.61M |
Derivative product liabilities | --0 | --0 | --2.14M | --0 | --0 | --85K | --85K | ---- | ---- | -83.66%2.17M |
Other non current liabilities | -9.84%44.41M | -9.84%44.41M | -27.02%39.42M | -35.35%35.9M | -25.99%38.26M | 14.71%49.25M | 14.71%49.25M | 16.28%54.01M | 11.53%55.53M | 1.90%51.69M |
Total non current liabilities | 1.70%1.96B | 1.70%1.96B | 10.45%2.14B | 10.35%2.14B | -1.10%1.92B | 0.00%1.93B | 0.00%1.93B | -1.47%1.94B | -1.82%1.94B | -3.75%1.94B |
Total liabilities | 9.65%2.73B | 9.65%2.73B | 7.91%2.68B | 8.45%2.68B | -0.58%2.47B | 0.31%2.49B | 0.31%2.49B | -1.74%2.48B | -3.06%2.47B | -3.91%2.48B |
Shareholders'equity | ||||||||||
Share capital | 2.64%1.67M | 2.64%1.67M | 0.13%31.61M | 0.15%31.6M | -94.78%1.65M | 1.24%1.63M | 1.24%1.63M | 0.02%31.56M | -0.09%31.55M | -0.27%31.55M |
-common stock | 2.64%1.67M | 2.64%1.67M | 2.59%1.67M | 2.92%1.66M | 2.17%1.65M | 1.24%1.63M | 1.24%1.63M | 0.43%1.62M | -1.71%1.61M | -4.95%1.61M |
-Preferred stock | --0 | --0 | 0.00%29.94M | 0.00%29.94M | --0 | --0 | --0 | 0.00%29.94M | 0.00%29.94M | 0.00%29.94M |
Retained earnings | 29.14%-58.89M | 29.14%-58.89M | 25.78%-64.21M | 22.15%-71.93M | 23.39%-83.21M | 24.08%-83.11M | 24.08%-83.11M | 25.57%-86.52M | 19.56%-92.39M | 16.28%-108.62M |
Paid-in capital | 1.60%1.08B | 1.60%1.08B | 1.26%1.07B | 2.01%1.07B | 1.34%1.07B | 0.55%1.06B | 0.55%1.06B | -0.17%1.06B | -2.73%1.05B | -6.01%1.05B |
Gains losses not affecting retained earnings | 64.85%9.93M | 64.85%9.93M | -57.25%5.75M | 40.55%13.04M | 249.40%11.66M | -14.50%6.03M | -14.50%6.03M | 101.35%13.44M | 259.17%9.28M | 126.21%3.34M |
Total stockholders'equity | 4.58%1.03B | 4.58%1.03B | 2.76%1.05B | 4.55%1.04B | 1.83%996.12M | 3.26%985.52M | 3.26%985.52M | 3.53%1.02B | 0.82%995.89M | -2.99%978.19M |
Noncontrolling interests | 0.77%751.27M | 0.77%751.27M | -0.56%712.27M | -0.80%710M | 4.25%728.61M | 2.31%745.53M | 2.31%745.53M | 3.58%716.3M | 5.51%715.72M | 6.92%698.88M |
Total equity | 2.94%1.78B | 2.94%1.78B | 1.38%1.76B | 2.31%1.75B | 2.84%1.72B | 2.85%1.73B | 2.85%1.73B | 3.55%1.73B | 2.73%1.71B | 0.90%1.68B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |