Jiangsu Sihuan Bioengineering Co., Ltd
SZSE:000518.SZ
2.75 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| -80.415 | -53.281 | -38.272 | 27.656 | 17.496 | -29.717 | 10.65 | 5.609 | -112.903 | -9.186 | -99.465 | 14.48 | 2.452 | 5.668 | 23.341 | -140.904 | -178.223 | 6.628 | -103.923 | 11.13 | 68.983 | 86.253 | 77.414 | 53.016 | 38.72 | -31.244 |
Depreciation & Amortization
| 24.603 | 24.752 | 23.989 | 18.403 | 18.925 | 16.189 | 19.034 | 26.687 | 23.724 | 22.228 | 25.744 | 27.05 | 23.704 | 23.911 | 22.865 | 29.167 | 40.965 | 40.62 | 42.454 | 38.51 | 31.858 | 27.037 | 7.37 | 4.065 | 4.152 | 3.872 |
Deferred Income Tax
| 0.309 | -0.714 | 0.809 | 1.853 | -0.822 | -1.952 | -0.428 | 0.578 | 7.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 30.578 | 17.916 | 2.218 | 59.006 | 9.764 | 20.268 | -37.861 | -45.159 | -149.268 | -32.806 | -21.278 | 8.311 | -14.852 | 173.102 | 16.527 | 93.171 | 63.209 | -95.342 | -8.29 | -9.554 | -20.839 | 55.023 | -66.434 | -36.23 | -32.07 | 5.309 |
Accounts Receivables
| 38.869 | -0.925 | -16.033 | -17.547 | -51.312 | -18.861 | 199.267 | -8.511 | -47.529 | -36.818 | 15.786 | -27.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -15.541 | 16.972 | 8.467 | 109.729 | 24.115 | 0.282 | 3.2 | -244.912 | -181.852 | 5.777 | -15.743 | 9.55 | -1.082 | 2.052 | 8.782 | 62.68 | 13.591 | -61.466 | 20.449 | 10.99 | 20.136 | 8.24 | 10.881 | -8.627 | -25.069 | 1.265 |
Accounts Payables
| 6.941 | 2.583 | 8.975 | -35.028 | 37.93 | 40.8 | -239.9 | 207.686 | 72.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 7.249 | -0.714 | 0.809 | 1.853 | -0.969 | 19.986 | -41.062 | 199.754 | 32.584 | -38.583 | -5.535 | -1.239 | -13.77 | 171.05 | 7.745 | 30.49 | 49.618 | -33.876 | -28.739 | -20.544 | -40.974 | 46.783 | -77.316 | -27.604 | -7.001 | 4.045 |
Other Non Cash Items
| 2.462 | 15.479 | 12.22 | -4.832 | 12.447 | 15.826 | -2.609 | 24.443 | 102.334 | 39.853 | 75.983 | 4.723 | 8.764 | 28.941 | -5.735 | 87.258 | 100.969 | 10.834 | 64.339 | 13.966 | 2.912 | 3.606 | 11.049 | 2.709 | -7.362 | 17.688 |
Operating Cash Flow
| 1.63 | 4.866 | 0.156 | 100.233 | 58.632 | 22.567 | -10.786 | 11.58 | -136.113 | 20.09 | -19.015 | 54.564 | 20.068 | 231.621 | 56.998 | 68.692 | 26.92 | -37.26 | -5.421 | 54.052 | 82.914 | 171.919 | 29.399 | 23.561 | 3.44 | -4.374 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.194 | -8.475 | -7.687 | -8.699 | -15.193 | -6.074 | -24.13 | -19.203 | -30.273 | -111.041 | -15.822 | -62.398 | -39.739 | -11.225 | -6.095 | -13.757 | -18.819 | -35.335 | -117.237 | -103.438 | -54.385 | -109.575 | -95.537 | -12.221 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0.318 | -0.23 | 0.053 | 0 | 50.424 | 10.736 | 8.407 | 111.086 | 1.308 | 0 | -27.176 | -29.798 | 8.335 | 1.9 | 0 | 0 | 0 | 118.643 | 0 | 0 | 106.043 | 0 | 0 | 0 |
Purchases Of Investments
| -0.3 | 0 | -0.318 | 0 | 0 | -24.5 | 24.392 | 0 | -110 | -110 | -90 | 0 | 41.469 | -150 | -60 | -130 | -2.73 | 0 | -6.426 | -6.8 | 0 | -10 | -355.088 | 0 | 0 | -0.026 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 23.293 | 2.32 | 0 | 222.93 | 97.317 | 4.663 | 3 | 111.359 | 15 | 200.63 | 4.639 | 0 | 0 | 41.89 | 1 | 0 | 0 | 0.047 | 2.821 | 4.741 | 0 |
Other Investing Activites
| -0.3 | 0 | -1.495 | 0.978 | -15.193 | 0.011 | -24.13 | 17.812 | 5.61 | -111.041 | 38.392 | 0.146 | -39.739 | 20.773 | 0 | 10.172 | 10.128 | 6.736 | -40 | -103.438 | 0.22 | 6.471 | -95.537 | 3.368 | 0 | 4.274 |
Investing Cash Flow
| -8.494 | -8.475 | -9.181 | -7.951 | -15.141 | -7.27 | 28.875 | 9.345 | 96.674 | -123.678 | -61.459 | -59.251 | 46.175 | -155.25 | 142.87 | -127.047 | -11.421 | -28.599 | -121.773 | -94.033 | -54.165 | -113.104 | -440.072 | -6.032 | 4.741 | 4.247 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -4.86 | -16 | -16 | -16.016 | -70.031 | -50 | -10 | -35 | -1.659 | -9.555 | -3.786 | 0 | 0 | 0 | -227.432 | 0 | -250 | -239.6 | -320 | -320 | -1.3 | 0 | -86.8 | 0 | -34.5 | -11.25 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.766 | -0.717 | -0.704 | -0.541 | -3.5 | -2.696 | -11.792 | -1.982 | -1.866 | -0.487 | -0.917 | 0 | 0 | 0 | -14.725 | -1.917 | -4.351 | -3.566 | -3.753 | -7.71 | -34.693 | -4.488 | -6.767 | -0.085 | -0.877 | -1.844 |
Other Financing Activities
| -4.845 | 10.145 | 9.001 | -73.947 | 44 | 35.99 | -20.48 | 61.183 | 35.009 | 1.622 | 28.673 | 0 | 0 | 0 | 49 | 50 | 150 | 266.586 | 279.8 | 360 | 50 | 0 | 775.769 | 1.208 | 34.4 | 11.25 |
Financing Cash Flow
| -5.611 | -6.573 | -7.703 | -90.503 | -29.532 | -16.706 | -42.272 | 24.201 | 31.485 | -8.42 | 23.97 | -0 | 0 | 0 | -193.157 | 48.083 | -104.351 | 23.419 | -43.953 | 32.29 | 14.007 | -4.488 | 682.202 | 1.122 | -0.977 | -1.844 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.009 | -0 | 0 | -0.269 | -0.309 | 0.111 | -0.039 | -0.031 | -0.009 | 0.064 | 0.132 | 0.002 | 0 | 0 | 0 | -0.039 | -0 | 65.859 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| -12.467 | -10.182 | -16.729 | 1.511 | 13.651 | -1.299 | -24.222 | 45.094 | -7.963 | -111.944 | -56.373 | -4.686 | 66.243 | 63.171 | 6.711 | -10.31 | -88.852 | 23.419 | -171.147 | -7.691 | 42.756 | 54.326 | 271.53 | 18.651 | 7.204 | -1.971 |
Cash At End Of Period
| 15.214 | 27.68 | 37.862 | 54.591 | 53.081 | 39.43 | 40.728 | 64.95 | 19.856 | 27.819 | 139.763 | 196.136 | 200.822 | 134.579 | 71.408 | 64.697 | 75.007 | 23.419 | 206.299 | 387.505 | 395.197 | 352.441 | 298.115 | 26.585 | 7.934 | 0.729 |