First Time Loading...

XD Inc
HKEX:2400

Watchlist Manager
XD Inc Logo
XD Inc
HKEX:2400
Watchlist
Price: 15.4 HKD 3.77%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

4.8B
+0.2%
Assets
Growth Rates:
1 Year
-3%
3 Years
+54%
5 Years
-
7 Years
-
10 Years
-
2.8B
-4%
Liabilities
Growth Rates:
1 Year
-6%
3 Years
+182%
5 Years
-
7 Years
-
10 Years
-
2B
+7%
Equity
Growth Rates:
1 Year
+1%
3 Years
-5%
5 Years
-
7 Years
-
10 Years
-

Balance Sheet Decomposition
XD Inc

4.8B
Assets
2.8B
Liabilities
4.8B
Assets
2.8B
Liabilities
Current Assets 4.1B
Cash & Short-Term Investments 3.7B
Receivables 252.5m
Other Current Assets 68.3m
Non-Current Assets 753.5m
Long-Term Investments 156.3m
PP&E 277.6m
Intangibles 236.5m
Other Non-Current Assets 83.1m
Current Liabilities 2.6B
Accounts Payable 162.1m
Accrued Liabilities 189.8m
Other Current Liabilities 2.3B
Non-Current Liabilities 170.5m
Long-Term Debt 177.2m
Other Non-Current Liabilities -6.7m

Balance Sheet
XD Inc

Rotate your device to view
Balance Sheet
Currency: CNY
Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022
Assets
Cash & Cash Equivalents
178
578
573
1 337
2 320
3 165
3 098
Cash
143
472
185
595
2 235
3 164
1 831
Cash Equivalents
35
106
388
742
84
1
1 268
Short-Term Investments
46
116
157
497
0
792
491
Total Receivables
67
233
468
420
299
223
249
Accounts Receivables
60
216
449
406
299
224
249
Other Receivables
7
17
19
14
0
0
0
Other Current Assets
80
46
79
120
151
67
52
Total Current Assets
371
972
1 276
2 374
2 770
4 248
3 891
PP&E Net
65
62
105
125
242
288
367
PP&E Gross
65
62
105
125
242
288
367
Accumulated Depreciation
66
82
111
157
186
298
404
Intangible Assets
59
73
91
97
98
82
89
Goodwill
45
102
102
102
102
167
167
Long-Term Investments
122
80
78
83
90
120
149
Other Long-Term Assets
47
22
73
86
44
139
132
Other Assets
45
102
102
102
102
167
167
Total Assets
710
N/A
1 311
+85%
1 725
+32%
2 866
+66%
3 345
+17%
5 044
+51%
4 796
-5%
Liabilities
Accounts Payable
24
125
101
201
165
205
203
Accrued Liabilities
25
49
69
96
198
251
238
Short-Term Debt
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
12
13
23
16
48
76
84
Other Current Liabilities
104
138
149
241
270
377
345
Total Current Liabilities
165
326
342
554
681
910
871
Long-Term Debt
33
22
38
23
82
1 746
2 020
Deferred Income Tax
1
5
2
2
2
6
0
Minority Interest
10
120
265
415
284
78
17
Other Liabilities
1
0
0
0
0
0
0
Total Liabilities
210
N/A
473
+125%
647
+37%
994
+54%
1 048
+5%
2 740
+161%
2 908
+6%
Equity
Common Stock
290
360
360
0
0
0
0
Retained Earnings
207
478
708
3 501
3 701
4 577
5 050
Additional Paid In Capital
0
0
0
5 357
6 096
7 036
7 036
Other Equity
3
0
10
15
98
155
98
Total Equity
500
N/A
838
+68%
1 078
+29%
1 872
+74%
2 296
+23%
2 304
+0%
1 888
-18%
Total Liabilities & Equity
710
N/A
1 311
+85%
1 725
+32%
2 866
+66%
3 345
+17%
5 044
+51%
4 796
-5%
Shares Outstanding
Common Shares Outstanding
360
360
360
416
446
480
480

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.