Shaanxi Fenghuo Electronics Co., Ltd.
SZSE:000561.SZ
8.71 (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
| 62.847 | 100.372 | 114.253 | 110.288 | 97.207 | 99.187 | 88.91 | 105.992 | 93.359 | 42.946 | 30.103 | 32.181 | 122.144 | 102.753 | -31.988 | 755.322 | -408.983 | -105.068 | 17.027 | 23.495 | -478.34 | -301.758 | -324.184 | 12.788 | -182.486 | 8.039 |
Depreciation & Amortization
| 49.841 | 51.484 | 54.966 | 35.646 | 43.65 | 50.368 | 50.583 | 24.62 | 23.702 | 25.623 | 27.705 | 27.907 | 27.088 | 27.311 | 7.144 | 5.68 | 13.963 | 31.223 | 29.762 | 30.412 | 40.536 | 29.005 | 22.894 | 33.792 | 21.033 | 33.267 |
Deferred Income Tax
| 9.703 | -6.041 | -4.733 | -6.389 | -4.064 | -2.791 | -2.225 | -6.138 | -3.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.026 | 1.062 | 3.034 | 5.991 | 6.726 | 2.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -363.946 | -268.785 | -154.549 | -55.686 | 93.041 | -81.179 | 37.902 | -198.379 | -2.92 | -55.958 | 15.63 | -129.434 | -107.782 | -33.181 | -91.416 | -700.299 | 369.749 | 75.607 | 56.5 | -7.451 | 144.969 | -30.157 | 72.413 | -61.12 | 213.594 | -227.457 |
Accounts Receivables
| -195.224 | -401.404 | -51.334 | -168.535 | -75.385 | -127.377 | -16.174 | -100.068 | -84.756 | -53.58 | 75.195 | -136.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 56.908 | -48.492 | -190.197 | -80.124 | 73.835 | -73.205 | 33.612 | -12.94 | -115.119 | -84.13 | -29.548 | -79.357 | -46.268 | 17.903 | 3.785 | 9.142 | -30.508 | 13.174 | -30.475 | -25.387 | 77.712 | -27.107 | 48.982 | 90.131 | 90.743 | 65.025 |
Accounts Payables
| -235.333 | 187.152 | 91.715 | 199.363 | 101.64 | 122.193 | 22.689 | -79.233 | 200.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 9.703 | -6.041 | -4.733 | -6.389 | -7.049 | -7.974 | 4.29 | -185.438 | 112.199 | 28.172 | 45.177 | -50.076 | -61.514 | -51.084 | -95.201 | -709.442 | 400.257 | 62.433 | 86.974 | 17.935 | 67.257 | -3.049 | 23.431 | -151.252 | 122.85 | -292.482 |
Other Non Cash Items
| 68.403 | 35.587 | 21.345 | 4.535 | 2.483 | 19.524 | 28.332 | 39.154 | 33.347 | 28.027 | 15.363 | 20.316 | 9.696 | 4.511 | 17.032 | 3.956 | 30.995 | -11.238 | -104.119 | -43.81 | 326.714 | 265.532 | 154.009 | 78.766 | -55.889 | 57.735 |
Operating Cash Flow
| -182.856 | -87.355 | 32.344 | 91.427 | 238.308 | 87.9 | 205.728 | -28.613 | 147.489 | 40.637 | 88.801 | -49.03 | 51.146 | 101.394 | -99.228 | 64.658 | 5.724 | -9.475 | -0.831 | 2.646 | 33.879 | -37.377 | -74.868 | 64.226 | -3.748 | -128.414 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -25.451 | -37.418 | -45.835 | -237.3 | -105.929 | -78.112 | -100.713 | -159.7 | -88.393 | -38.643 | -24.342 | -39.844 | -47.698 | -49.977 | -0.207 | -0.123 | -1.189 | -2.738 | -1.283 | -10.092 | -13.339 | -12.305 | -7.687 | -8.113 | -26.891 | -29.026 |
Acquisitions Net
| 0.004 | 14.87 | 32.141 | -95.67 | 112.045 | 78.113 | 0.009 | 0.111 | 0.405 | 0.631 | 25.087 | 39.984 | 0 | 65.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 7.812 | 0.051 | 0 | 29.406 |
Purchases Of Investments
| -120 | -200 | 0 | -142.8 | -399.34 | -367 | -117 | 0 | -154 | -25 | -36 | -31 | 0 | -90 | 0 | 0 | 0 | 0 | 0 | 0 | -0.328 | 0 | -2.43 | -2.3 | 0 | -58.924 |
Sales Maturities Of Investments
| 121.274 | 202.189 | 0 | 146.276 | 456.628 | 360.222 | 113.754 | 4.004 | 161.596 | 15.189 | 56.248 | 5.027 | 6.007 | 99.201 | 0 | 0.494 | 0.106 | 8 | 12.115 | 0 | 2.755 | 2.816 | 70.755 | 10.664 | 3.77 | 0.775 |
Other Investing Activites
| 1.278 | 0 | -0.1 | 21.65 | -105.929 | -78.112 | -49.1 | 0.111 | 19.147 | 0.138 | -24.342 | -39.844 | -0 | -49.977 | 0 | -0.027 | -14.472 | 1.707 | 1.513 | 2.035 | -0.2 | 0.292 | -7.687 | -0.487 | 0.058 | -29.026 |
Investing Cash Flow
| -24.173 | -20.36 | -13.794 | -307.844 | -42.524 | -84.889 | -153.051 | -155.586 | -61.246 | -47.685 | -3.348 | -65.677 | -41.69 | -25.128 | -0.206 | 0.344 | -15.555 | 6.969 | 12.346 | -8.057 | -11.082 | -9.196 | 60.763 | -0.185 | -23.063 | -86.795 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 128 | 153.152 | -1.365 | 20.4 | 109.6 | -163.39 | 144.67 | 6 | -10 | -18 | 0 | 90 | -23.992 | -8.317 | 59.95 | -9.026 | -0.03 | -0.114 | -3.314 | 0 | -70.749 | 25.026 | 22.395 | -17.16 | 47.369 | 8.209 |
Common Stock Issued
| 0.7 | 4.417 | 3.597 | 2.647 | 1.617 | 2.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.7 | -1.384 | -3.597 | -2.647 | -1.617 | -0.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -10.246 | -11.47 | -10.168 | -10.275 | -4.861 | -7.466 | -3.913 | -4.124 | -5.124 | -7.945 | -0.67 | -5.264 | -3.914 | -2.464 | 0 | 0 | 0 | 0 | -0.374 | -5.685 | -8.169 | -5.355 | -10.826 | -30.21 | -56.1 | -44.928 |
Other Financing Activities
| 66.45 | 10.12 | 51.578 | 3.198 | -5.386 | 47.542 | 50.276 | 11.143 | 67.231 | 43.494 | 14.43 | -4.023 | -5.21 | 2.162 | 67.3 | 0 | 0 | 0 | 0 | 4.299 | 56.483 | -3.159 | -1.977 | -0.707 | 0.656 | 186.425 |
Financing Cash Flow
| 184.204 | 150.418 | 36.448 | 13.324 | 97.736 | -124.271 | 191.033 | 13.02 | 52.106 | 17.548 | 7.771 | 80.713 | -33.116 | -8.619 | 55.412 | -9.026 | -0.03 | -0.114 | -3.688 | 3.279 | -22.435 | 16.511 | 9.592 | -48.077 | -8.074 | 149.707 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.005 | 0.012 | -0.09 | -0.012 | 0.002 | 0.005 | -0.004 | -0.002 | 0.001 | -0.003 | 0 | -0 | -0.002 | -0.002 | -0 | 0 | -0 | -0 | -0.004 | -0 | -0.001 | 0 | -0 | -0 | 0.017 | -0.066 |
Net Change In Cash
| -22.82 | 42.716 | 54.909 | -203.105 | 293.521 | -121.254 | 243.705 | -171.181 | 138.35 | 10.498 | 93.224 | -33.994 | -23.662 | 67.645 | -44.023 | 55.976 | -9.861 | -2.621 | 7.823 | -2.132 | 0.361 | -30.062 | -4.513 | 15.965 | -34.868 | -65.568 |
Cash At End Of Period
| 611.451 | 634.272 | 591.556 | 536.647 | 735.075 | 441.554 | 562.808 | 319.103 | 490.283 | 351.933 | 341.435 | 248.211 | 282.205 | 305.868 | 13.662 | 57.685 | 1.709 | 11.57 | 14.191 | 8.777 | 10.909 | 10.549 | 40.61 | 45.124 | 50.819 | 66.578 |