CONSOLIDATED BALANCE SHEET
AS AT 30 SEPTEMBER 2023
Goertek Inc. | Unit:RMB | |
Item | 30 September 2023 | 1 January 2023 |
Current assets: | ||
Cash at bank and on hand | 12,803,403,724.05 | 12,682,871,091.80 |
Financial assets held for trading | 492,548,372.91 | 338,662,097.66 |
Notes receivable | 143,373,342.75 | 25,847,492.24 |
Accounts receivable | 17,041,862,838.29 | 14,396,180,782.93 |
Financing receivables | 9,749,356.35 | 22,375,874.12 |
Advances to suppliers | 248,618,792.07 | 50,656,153.43 |
Other receivables | 88,677,101.20 | 96,442,803.18 |
Inventories | 14,244,838,982.57 | 17,348,670,744.58 |
Current portion of non-current assets | 350,402,263.89 | 70,302,566.25 |
Other current assets | 467,511,122.25 | 530,991,435.56 |
Total current assets | 45,890,985,896.33 | 45,563,001,041.75 |
Non-current assets: | ||
Long-term equity investments | 942,604,246.80 | 361,008,671.83 |
Investments in other equity instruments | 597,415,135.03 | 699,249,262.24 |
Other non-current financial assets | 293,286,848.85 | 318,661,575.31 |
Fixed assets | 21,406,957,911.94 | 21,459,756,268.25 |
Construction in progress | 2,385,212,863.29 | 2,424,443,775.33 |
Right-of-use assets | 492,912,307.99 | 580,175,922.73 |
Intangible assets | 3,162,973,795.80 | 2,720,793,670.68 |
Development costs | 343,840,291.14 | 361,178,111.91 |
Goodwill | 16,859,185.08 | 16,859,185.08 |
Long-term prepaid expenses | 308,016,624.73 | 337,561,524.06 |
Deferred tax assets | 1,593,751,935.10 | 1,430,454,643.55 |
Other non-current assets | 937,499,187.06 | 964,135,835.23 |
Total non-current assets | 32,481,330,332.81 | 31,674,278,446.20 |
TOTAL ASSETS | 78,372,316,229.14 | 77,237,279,487.95 |
Current liabilities: | ||
Short-term borrowings | 6,412,699,375.07 | 7,120,846,026.67 |
Financial liabilities held for trading | 121,648,082.01 | 202,293,742.46 |
Notes payable | 4,937,167,501.59 | 4,850,498,246.08 |
Accounts payable | 23,082,481,296.05 | 25,748,758,270.19 |
Contract liabilities | 2,381,178,565.27 | 2,295,347,547.31 |
Employee benefits payable | 616,968,211.83 | 1,039,571,778.39 |
Taxes payable | 146,421,188.11 | 284,911,767.58 |
Other payables | 73,820,726.86 | 78,974,306.79 |
Current portion of non-current liabilities | 983,766,326.39 | 1,095,618,327.74 |
Other current liabilities | 8,386,341.68 | 4,252,178.60 |
Total current liabilities | 38,764,537,614.86 | 42,721,072,191.81 |
Non-current liabilities: | ||
Long-term borrowings | 6,241,672,764.01 | 2,206,000,000.00 |
Lease liabilities | 414,804,520.71 | 470,704,507.75 |
Deferred income | 545,300,122.05 | 532,374,144.38 |
Deferred tax liabilities | 701,862,249.01 | 875,265,722.52 |
Other non-current liabilities | 275,038,300.26 | 172,261,037.39 |
Total non-current liabilities | 8,178,677,956.04 | 4,256,605,412.04 |
Total liabilities | 46,943,215,570.90 | 46,977,677,603.85 |
Shareholders' equity | ||
Share capital | 3,420,403,200.00 | 3,420,403,200.00 |
Capital surplus | 8,826,424,131.32 | 10,280,659,251.03 |
Less: Treasury stock | 100,875,555.70 | 2,291,973,146.75 |
Other comprehensive income | 12,258,570.44 | 122,377,334.36 |
Surplus reserve | 1,446,536,121.51 | 1,446,536,121.51 |
General risk reserve | 6,081,200.00 | 6,081,200.00 |
Undistributed profits | 17,061,169,470.43 | 16,509,551,595.59 |
Total equity attributable to shareholders of the Company | 30,671,997,138.00 | 29,493,635,555.74 |
Minority interests | 757,103,520.24 | 765,966,328.36 |
Total Shareholders' equity | 31,429,100,658.24 | 30,259,601,884.10 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 78,372,316,229.14 | 77,237,279,487.95 |
CONSOLIDATED INCOME STATEMENT
FOR THE NINE MONTHS ENDED 30 SEPTEMBER 2023
Goertek Inc.
Item
-
Revenue Less: Cost
Including: cost of sales Taxes and surcharges Selling expenses
General and administrative expenses Research and development expenses Financial expenses
Including: Interest expenses
Interest income
Add: Other income
Investment income ("-" for loss)
Including: Investment income from associates and joint ventures
Profits or losses arising from derecognised financial assets at amortised cost
Gains on changes in fair value ("-" for loss) Credit impairment losses ("-" for loss) Asset impairment losses ("-" for loss) Gains on disposal of assets ("-" for loss)
- Operating Profit ("-" for loss) Add: Non-operating income Less: Non-operating expenses
- Total Profit ("-" for total loss) Less: Income tax expenses
IV. Net profit ("-" for net loss)
-
Classified by continuity of operations
1. Net profit from continuing operations ("-" for net
loss)
- Classified by ownership of the equity
- Attributable to shareholders of the Company
- Minority interests
- Other comprehensive income, net of tax
- Attributable to shareholders of the Company, net of tax
-
Other comprehensive income items which will not be subsequently reclassified to profit or loss
(1). Changes in fair value of investments in other equity instruments - Other comprehensive income that will be reclassified to profit or loss
(1). Translation differences on translation of foreign currency financial statements
-
Other comprehensive income items which will not be subsequently reclassified to profit or loss
- Attributable to minority shareholders, net of tax VI. Total comprehensive income
- Attributable to shareholders of the Company
- Attributable to minority interests VII. Earnings per share:
- Basic earnings per share(RMB)
- Diluted earnings per share(RMB)
Unit:RMB | |
For the nine months ended 30 September 2023 | For the nine months ended 30 September 2022 |
73,947,827,669.98 | 74,152,750,058.97 |
73,206,933,749.99 | 70,051,229,956.43 |
67,733,438,783.60 | 64,410,236,997.39 |
167,200,282.58 | 168,582,981.87 |
404,560,302.55 | 391,091,208.35 |
1,398,583,073.34 | 1,647,197,784.41 |
3,342,866,846.15 | 3,491,198,256.31 |
160,284,461.77 | -57,077,271.90 |
386,293,046.12 | 211,601,359.11 |
197,885,942.43 | 121,931,918.18 |
215,828,859.59 | 280,002,678.96 |
-73,454,802.90 | 271,835,131.47 |
-21,630,445.11 | 288,623,354.04 |
-5,708,383.19 | -11,844,076.30 |
82,480,763.93 | -91,196,237.27 |
-24,563,484.02 | -56,346,889.21 |
-200,692,426.47 | -226,867,887.95 |
-3,371,630.26 | -24,448,206.34 |
737,121,199.86 | 4,254,498,692.20 |
25,788,540.20 | 12,009,453.76 |
92,511,935.91 | 50,694,461.52 |
670,397,804.15 | 4,215,813,684.44 |
-203,434,920.29 | 343,502,507.56 |
873,832,724.44 | 3,872,311,176.88 |
873,832,724.44 | 3,872,311,176.88 |
892,134,169.74 | 3,840,108,190.23 |
-18,301,445.30 | 32,202,986.65 |
-107,453,439.67 | 250,107,017.56 |
-110,118,763.92 | 235,964,008.39 |
-91,364,648.36 | 11,381,608.31 |
-91,364,648.36 | 11,381,608.31 |
-18,754,115.56 | 224,582,400.08 |
-18,754,115.56 | 224,582,400.08 |
2,665,324.25 | 14,143,009.17 |
766,379,284.77 | 4,122,418,194.44 |
782,015,405.82 | 4,076,072,198.62 |
-15,636,121.05 | 46,345,995.82 |
0.26 | 1.15 |
0.26 | 1.15 |
CONSOLIDATED CASH FLOW STATEMENT
FOR THE NINE MONTHS ENDED 30 SEPTEMBER 2023
Goertek Inc. | Unit:RMB | |
Item | For the nine months ended 30 September 2023 | For the nine months ended 30 September 2022 |
I. Cash flows from operating activities: | ||
Cash received from sale of goods or rendering of services | 53,636,872,992.45 | 61,202,085,873.23 |
Refund of taxes and surcharges | 1,557,025,220.91 | 2,199,169,891.88 |
Cash received relating to other operating activities | 1,783,616,126.82 | 1,885,125,406.70 |
Sub-total of cash inflows | 56,977,514,340.18 | 65,286,381,171.81 |
Cash paid for goods and services | 43,665,240,259.94 | 51,699,975,704.36 |
Cash paid to and on behalf of employees | 6,851,864,428.31 | 6,672,866,400.33 |
Payments of taxes and surcharges | 727,402,437.07 | 659,963,013.02 |
Cash paid relating to other operating activities | 2,331,909,117.96 | 2,693,433,446.64 |
Sub-total of cash outflows | 53,576,416,243.28 | 61,726,238,564.35 |
Net cash flows from operating activities | 3,401,098,096.90 | 3,560,142,607.46 |
II. Cash flows from investing activities | ||
Cash received from disposal of investments | 3,303,080,148.39 | 789,023,348.24 |
Cash received from returns on investments | 44,852,805.56 | 172,643,905.71 |
Net cash received from disposal of fixed assets, intangible | 247,975,466.25 | 24,847,224.71 |
assets and other long-term assets | ||
Net cash received from disposal of subsidiaries and other | 2,205,000.00 | |
business units | ||
Cash received relating to other investing activities | 29,980,744.35 | 20,554,288.63 |
Sub-total of cash inflows | 3,628,094,164.55 | 1,007,068,767.29 |
Cash paid to acquire fixed assets, intangible assets and | 5,417,856,408.21 | 6,528,263,663.46 |
other long-term assets | ||
Cash paid to acquire investments | 4,949,264,564.08 | 1,077,272,722.88 |
Sub-total of cash outflows | 10,367,120,972.29 | 7,605,536,386.34 |
Net cash flows from investing activities | -6,739,026,807.74 | -6,598,467,619.05 |
III. Cash flows from financing activities | ||
Cash received from capital contributions | 441,205,825.48 | |
Including: Cash received from capital contributions by | 345,899,136.25 | |
minority shareholders of subsidiaries | ||
Cash received from borrowings | 21,134,415,589.16 | 23,713,037,075.13 |
Cash received relating to other financing activities | 2,596,427,381.58 | 1,603,470,826.05 |
Sub-total of cash inflows | 23,730,842,970.74 | 25,757,713,726.66 |
Cash repayments of borrowings | 18,046,604,277.94 | 18,549,895,273.58 |
Cash payments for distribution of dividends, profits, or cash | 664,345,722.43 | 874,332,849.33 |
payments for interest expenses | ||
Including: Cash payments for dividends and profits to | 23,530,393.54 | |
minority shareholders of the subsidiaries | ||
Cash payments relating to other financing | 2,269,446,008.47 | 1,888,659,394.10 |
Sub-total of cash outflows | 20,980,396,008.84 | 21,312,887,517.01 |
Net cash flows from financing activitie | 2,750,446,961.90 | 4,444,826,209.65 |
IV. Effect of foreign exchange rate changes on cash and cash | 36,957,023.01 | 544,647,051.67 |
equivalents | ||
V. Net Increase in cash and cash equivalents | -550,524,725.93 | 1,951,148,249.73 |
Add: Cash and cash equivalents at beginning of year | 10,799,993,468.81 | 9,137,900,902.04 |
VI. Cash and cash equivalents at end of year | 10,249,468,742.88 | 11,089,049,151.77 |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
GoerTek Inc. published this content on 01 November 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 03 November 2023 06:52:08 UTC.