Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
阿里巴巴-W
09988
5
快手-W
01024
| (FY)2021/12/30 | (Q4)2021/12/30 | (FY)2020/12/30 | (Q4)2020/12/30 | (FY)2019/12/30 | (Q4)2019/12/30 | (FY)2018/12/30 | (Q4)2018/12/30 | (FY)2017/12/30 | (Q4)2017/12/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 78.09%736.6万 | 78.09%736.6万 | 142.58%413.6万 | 142.58%413.6万 | -79.49%170.5万 | -79.49%170.5万 | 0.21%831.4万 | 0.21%831.4万 | 90.77%829.69万 | 90.77%829.69万 |
| -现金和现金等价物 | 78.09%736.6万 | 78.09%736.6万 | 142.58%413.6万 | 142.58%413.6万 | -79.21%170.5万 | -79.21%170.5万 | -1.17%820.01万 | -1.17%820.01万 | 90.77%829.69万 | 90.77%829.69万 |
| -短期投资 | ---- | ---- | ---- | ---- | ---- | ---- | --11.39万 | --11.39万 | ---- | ---- |
| 应收款项 | 32.54%134.4万 | 32.54%134.4万 | -22.95%101.4万 | -22.95%101.4万 | -10.77%131.6万 | -10.77%131.6万 | 345.93%147.49万 | 345.93%147.49万 | 297.32%33.07万 | 297.32%33.07万 |
| -其他应收款 | 32.54%134.4万 | 32.54%134.4万 | -22.95%101.4万 | -22.95%101.4万 | -10.77%131.6万 | -10.77%131.6万 | 345.93%147.49万 | 345.93%147.49万 | 297.32%33.07万 | 297.32%33.07万 |
| 存货 | -38.41%305.8万 | -38.41%305.8万 | 145.67%496.5万 | 145.67%496.5万 | 849.58%202.1万 | 849.58%202.1万 | 626.29%21.28万 | 626.29%21.28万 | --2.93万 | --2.93万 |
| 预付费用 | 62.66%117.6万 | 62.66%117.6万 | -1.50%72.3万 | -1.50%72.3万 | 54.36%73.4万 | 54.36%73.4万 | 161.74%47.55万 | 161.74%47.55万 | --18.17万 | --18.17万 |
| 套期保值资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --65.04万 | --65.04万 |
| 其他流动资产 | --60.1万 | --60.1万 | ---- | ---- | --10万 | --10万 | ---- | ---- | -32.90%15.9万 | -32.90%15.9万 |
| 流动资产合计 | 24.98%1,354.5万 | 24.98%1,354.5万 | 84.45%1,083.8万 | 84.45%1,083.8万 | -43.92%587.6万 | -43.92%587.6万 | 8.59%1,047.72万 | 8.59%1,047.72万 | 106.62%964.8万 | 106.62%964.8万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 14.34%7,093.5万 | 14.34%7,093.5万 | 2.42%6,203.7万 | 2.42%6,203.7万 | 3.94%6,057万 | 3.94%6,057万 | 69.54%5,827.16万 | 69.54%5,827.16万 | 198.47%3,437.08万 | 198.47%3,437.08万 |
| -固定资产 | 19.49%8,129.8万 | 19.49%8,129.8万 | 7.17%6,803.7万 | 7.17%6,803.7万 | 7.96%6,348.8万 | 7.96%6,348.8万 | 69.31%5,880.7万 | 69.31%5,880.7万 | 201.27%3,473.26万 | 201.27%3,473.26万 |
| -累计折旧 | -72.72%-1,036.3万 | -72.72%-1,036.3万 | -105.62%-600万 | -105.62%-600万 | -445.02%-291.8万 | -445.02%-291.8万 | -47.99%-53.54万 | -47.99%-53.54万 | -2,660.42%-36.18万 | -2,660.42%-36.18万 |
| 投资和预付款 | 168.92%1,202.6万 | 168.92%1,202.6万 | -5.67%447.2万 | -5.67%447.2万 | -23.13%474.1万 | -23.13%474.1万 | -30.76%616.73万 | -30.76%616.73万 | 119.92%890.74万 | 119.92%890.74万 |
| -长期股权投资 | 168.92%1,202.6万 | 168.92%1,202.6万 | -5.67%447.2万 | -5.67%447.2万 | -23.13%474.1万 | -23.13%474.1万 | -30.76%616.73万 | -30.76%616.73万 | 119.92%890.74万 | 119.92%890.74万 |
| 其他非流动资产 | 0.20%2,278.4万 | 0.20%2,278.4万 | -4.99%2,273.9万 | -4.99%2,273.9万 | 3.66%2,393.3万 | 3.66%2,393.3万 | -10.44%2,308.71万 | -10.44%2,308.71万 | -22.55%2,577.81万 | -22.55%2,577.81万 |
| 非流动资产合计 | 18.48%1.06亿 | 18.48%1.06亿 | 0.00%8,924.8万 | 0.00%8,924.8万 | 1.96%8,924.4万 | 1.96%8,924.4万 | 26.75%8,752.6万 | 26.75%8,752.6万 | 41.36%6,905.63万 | 41.36%6,905.63万 |
| 总资产 | 19.19%1.19亿 | 19.19%1.19亿 | 5.22%1亿 | 5.22%1亿 | -2.94%9,512万 | -2.94%9,512万 | 24.52%9,800.32万 | 24.52%9,800.32万 | 47.05%7,870.43万 | 47.05%7,870.43万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 短期借款与资本租赁负债 | 180.63%1,334.4万 | 180.63%1,334.4万 | -78.88%475.5万 | -78.88%475.5万 | 137.02%2,251.8万 | 137.02%2,251.8万 | 445.09%950.03万 | 445.09%950.03万 | 327.99%174.29万 | 327.99%174.29万 |
| -短期借款 | 241.69%1,203.1万 | 241.69%1,203.1万 | -84.18%352.1万 | -84.18%352.1万 | 134.46%2,226.3万 | 134.46%2,226.3万 | 445.99%949.55万 | 445.99%949.55万 | --173.91万 | --173.91万 |
| -短期资本租赁负债 | 6.40%131.3万 | 6.40%131.3万 | 383.92%123.4万 | 383.92%123.4万 | 5,192.65%25.5万 | 5,192.65%25.5万 | 27.97%4,818 | 27.97%4,818 | -99.08%3,765 | -99.08%3,765 |
| 应付款项 | 78.13%752.4万 | 78.13%752.4万 | 6.48%422.4万 | 6.48%422.4万 | -33.83%396.7万 | -33.83%396.7万 | -27.77%599.55万 | -27.77%599.55万 | 4,393.61%830.07万 | 4,393.61%830.07万 |
| -应付账款 | 97.55%290.6万 | 97.55%290.6万 | 17.59%147.1万 | 17.59%147.1万 | -15.14%125.1万 | -15.14%125.1万 | -58.00%147.42万 | -58.00%147.42万 | 5,767.55%350.99万 | 5,767.55%350.99万 |
| -其他应付款 | 67.74%461.8万 | 67.74%461.8万 | 1.36%275.3万 | 1.36%275.3万 | -39.93%271.6万 | -39.93%271.6万 | -5.63%452.12万 | -5.63%452.12万 | 3,735.61%479.08万 | 3,735.61%479.08万 |
| 流动负债总额 | 132.41%2,086.8万 | 132.41%2,086.8万 | -66.10%897.9万 | -66.10%897.9万 | 70.92%2,648.5万 | 70.92%2,648.5万 | 54.28%1,549.58万 | 54.28%1,549.58万 | 1,596.69%1,004.36万 | 1,596.69%1,004.36万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -66.86%652万 | -66.86%652万 | --1,967.2万 | --1,967.2万 | ---- | ---- | 79.03%1,445.53万 | 79.03%1,445.53万 | --807.42万 | --807.42万 |
| -长期借款 | -65.10%641.1万 | -65.10%641.1万 | --1,836.8万 | --1,836.8万 | ---- | ---- | 79.32%1,443.52万 | 79.32%1,443.52万 | --804.99万 | --804.99万 |
| -长期租赁负债 | -91.64%10.9万 | -91.64%10.9万 | --130.4万 | --130.4万 | ---- | ---- | -17.10%2.01万 | -17.10%2.01万 | --2.43万 | --2.43万 |
| 长期拨备 | 54.75%171万 | 54.75%171万 | 3.85%110.5万 | 3.85%110.5万 | 17.92%106.4万 | 17.92%106.4万 | -3.56%90.23万 | -3.56%90.23万 | --93.56万 | --93.56万 |
| 递延负债 | -39.53%2.6万 | -39.53%2.6万 | 0.00%4.3万 | 0.00%4.3万 | --4.3万 | --4.3万 | ---- | ---- | ---- | ---- |
| 非流动负债总额 | -60.35%825.6万 | -60.35%825.6万 | 1,780.76%2,082万 | 1,780.76%2,082万 | -92.79%110.7万 | -92.79%110.7万 | 70.46%1,535.76万 | 70.46%1,535.76万 | --900.98万 | --900.98万 |
| 负债总额 | -2.27%2,912.4万 | -2.27%2,912.4万 | 8.00%2,979.9万 | 8.00%2,979.9万 | -10.57%2,759.2万 | -10.57%2,759.2万 | 61.93%3,085.34万 | 61.93%3,085.34万 | 3,118.72%1,905.34万 | 3,118.72%1,905.34万 |
| 所有者权益 | ||||||||||
| 股本 | 12.20%1.46亿 | 12.20%1.46亿 | 10.97%1.3亿 | 10.97%1.3亿 | 3.51%1.17亿 | 3.51%1.17亿 | 16.43%1.13亿 | 16.43%1.13亿 | 8.83%9,698.14万 | 8.83%9,698.14万 |
| -普通股股本 | 12.20%1.46亿 | 12.20%1.46亿 | 10.97%1.3亿 | 10.97%1.3亿 | 3.51%1.17亿 | 3.51%1.17亿 | 16.43%1.13亿 | 16.43%1.13亿 | 8.83%9,698.14万 | 8.83%9,698.14万 |
| 留存收益 | 17.47%-4,483.7万 | 17.47%-4,483.7万 | -21.23%-5,432.7万 | -21.23%-5,432.7万 | -7.14%-4,481.4万 | -7.14%-4,481.4万 | -12.00%-4,182.67万 | -12.00%-4,182.67万 | -9.00%-3,734.39万 | -9.00%-3,734.39万 |
| 不影响留存收益的损益 | 6.47%-477.2万 | 6.47%-477.2万 | -12.23%-510.2万 | -12.23%-510.2万 | -15.27%-454.6万 | -15.27%-454.6万 | -29,484.18%-394.37万 | -29,484.18%-394.37万 | 100.70%1.34万 | 100.70%1.34万 |
| 股东权益总额 | 36.49%9,593.3万 | 36.49%9,593.3万 | 4.09%7,028.7万 | 4.09%7,028.7万 | 0.56%6,752.8万 | 0.56%6,752.8万 | 12.57%6,714.99万 | 12.57%6,714.99万 | 12.70%5,965.09万 | 12.70%5,965.09万 |
| 非控制性权益 | ---576.7万 | ---576.7万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 总权益 | 28.28%9,016.6万 | 28.28%9,016.6万 | 4.09%7,028.7万 | 4.09%7,028.7万 | 0.56%6,752.8万 | 0.56%6,752.8万 | 12.57%6,714.99万 | 12.57%6,714.99万 | 12.70%5,965.09万 | 12.70%5,965.09万 |
| 会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |