
Tus-Pharmaceutical Group Co., Ltd.
SZSE:000590.SZ
8.41 (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
| 24.89 | 18.173 | 35.438 | 22.722 | 42.442 | -38.18 | 9.906 | 50.108 | 22.372 | -85.771 | -164.451 | 137.606 | 72.134 | 47.152 | -88.167 | 20.374 | 20.517 | 1.941 | 3.614 | 4.77 | -27.749 | 1.507 | -63.161 | 30.169 | 12.464 | 27.84 |
Depreciation & Amortization
| 28.041 | 24.36 | 19.483 | 14.175 | 14.335 | 16.075 | 14.315 | 14.648 | 14.02 | 13.287 | 16.757 | 16.804 | 15.029 | 13.849 | 13.88 | 12.631 | 16.522 | 24.733 | 26.452 | 26.92 | 27.666 | 20.48 | 16.583 | 8.368 | 10.031 | 9.922 |
Deferred Income Tax
| -0.417 | 0.917 | -0.393 | -2.442 | 0.269 | 0.498 | 0.535 | 0.562 | 0.631 | 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
| -86.199 | 12.024 | -27.143 | 12.377 | -9.559 | 18.591 | -113.451 | -59.081 | -102.615 | 8.577 | 80.645 | 3.123 | -62.235 | 20.004 | 7.287 | -8.157 | 14.145 | -89.203 | 2.668 | -6.309 | -38.636 | 58.169 | -31.633 | -50.279 | 33.269 | -43.395 |
Accounts Receivables
| -45.828 | 2.917 | -26.834 | -0.486 | -59.681 | 70.759 | -110.552 | -14.851 | -25.04 | -34.632 | 36.616 | -46.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -11.637 | -7.326 | -35.571 | -0.379 | 17.019 | -6.557 | 1.11 | 3.657 | -30.064 | 21.702 | -13.24 | 15.547 | -1.662 | -23.158 | 11.948 | -22.212 | -17.926 | -42.368 | 8.861 | 16.11 | 11.366 | 3.064 | -27.73 | 3.808 | -36.843 | -4.928 |
Accounts Payables
| -28.316 | 15.515 | 35.655 | 15.685 | 32.834 | -46.108 | -4.544 | -48.449 | -48.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.417 | 0.917 | -0.393 | -2.442 | 0.269 | 25.148 | -114.561 | -62.738 | -72.551 | -13.124 | 93.885 | -12.424 | -60.572 | 43.163 | -4.662 | 14.055 | 32.071 | -46.835 | -6.193 | -22.418 | -50.001 | 55.105 | -3.903 | -54.086 | 70.112 | -38.467 |
Other Non Cash Items
| 5.29 | -0.082 | -2.581 | 2.205 | -18.009 | 4.169 | 0.087 | -38.189 | 5.663 | 12.998 | 71.171 | -137.787 | 5.938 | 3.973 | 101.145 | 10.037 | 16.856 | 39.196 | 23.225 | 23.079 | 14.289 | 14.141 | 27.213 | 19.974 | -66.11 | 9.522 |
Operating Cash Flow
| -28.395 | 54.474 | 25.196 | 51.481 | 29.208 | 0.654 | -89.144 | -32.514 | -60.56 | -50.908 | 4.122 | 19.746 | 30.866 | 84.978 | 34.145 | 34.886 | 68.04 | -23.333 | 55.959 | 48.46 | -24.43 | 94.297 | -50.999 | 8.232 | -10.346 | 3.889 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -22.042 | -18.684 | -25.876 | -33.906 | -35.841 | -22.586 | -23.876 | -16.634 | -30.137 | -87.395 | -15.031 | -15.279 | -22.684 | -24.86 | -18.875 | -13.995 | -2.141 | -1.1 | -15.474 | -7.291 | -11.135 | -68.012 | -43.446 | -28.682 | -15.095 | -9.319 |
Acquisitions Net
| 1.201 | -214.518 | 2.714 | 0.2 | 47.067 | 0.01 | 15.483 | -3.614 | 0.8 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0.117 | 0 | 0 | 0.394 | 0 | 11.19 | 0 | 0.047 | 0.039 | 15.155 | 9.385 |
Purchases Of Investments
| -391.9 | -826.5 | -1,096.65 | -60 | -0.4 | -196.5 | -387.05 | -27.07 | -10 | -182 | -40 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | -2 | 0 | -0.1 | 0 | -2.414 | -0.038 | -3.904 | -5.582 |
Sales Maturities Of Investments
| 416.9 | 879.494 | 1,005.832 | 60.38 | 1.93 | 396.591 | 197.24 | 27.09 | 33.027 | 209.394 | 0 | 182.1 | 0 | 0.14 | 0.1 | 5.22 | 13.043 | 12.649 | 0.004 | 0.127 | 0.294 | 0 | 0.608 | 0.041 | 0.058 | 1.477 |
Other Investing Activites
| -0.006 | 2.667 | -2 | 5.6 | -5.6 | 3.012 | 5.143 | 72.257 | 37.627 | 21.7 | 0.003 | 27.012 | 0.546 | 0.091 | -3.532 | -5.36 | -9.838 | 0.036 | 7.344 | 0.227 | -11.135 | 0.126 | -24.203 | 0.1 | -15.095 | -9.319 |
Investing Cash Flow
| 4.153 | -177.542 | -115.98 | -27.725 | 7.156 | 180.528 | -193.06 | 52.029 | 31.317 | -38.128 | -55.028 | 193.833 | -22.137 | -24.63 | -22.306 | -19.018 | 1.063 | 11.584 | -9.731 | -6.937 | -10.886 | -67.886 | -69.408 | -28.541 | -18.881 | -13.358 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -25 | 109.859 | -5 | 5 | -38 | 18 | 0 | 48.3 | 38.95 | 0 | 0 | -61.58 | 21.58 | -44.563 | 5.143 | -13.85 | -50.577 | -7.5 | -10.914 | -18.933 | 19.41 | 0.305 | 115.335 | 28.432 | 0.562 | 8.275 |
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
| -4.195 | -0.338 | -0.063 | -0.139 | -1.382 | -1.377 | -1.115 | -0.988 | -1.71 | -3.537 | -45.041 | -20.811 | -3.815 | -5.526 | -6.42 | -10.507 | -15.248 | -16.02 | -15.742 | -16.272 | -13.675 | -14.32 | -13.141 | -14.246 | -8.75 | -6.645 |
Other Financing Activities
| -2.318 | 2 | -0.745 | -0 | 0 | -0 | 280.196 | 0 | -0 | 73.998 | 0 | 0 | -7.666 | -13.858 | -3.16 | -11.453 | -1.11 | 19.341 | 1.505 | 0.018 | -0.588 | 0.171 | 0.359 | -0.384 | 72.588 | -0.163 |
Financing Cash Flow
| -31.513 | 111.52 | -5.807 | 4.861 | -39.382 | 16.623 | 279.082 | 47.313 | 37.24 | 73.998 | -45.041 | -82.391 | 10.1 | -63.947 | -4.438 | -35.81 | -66.934 | -4.179 | -25.151 | -35.187 | 5.147 | -13.844 | 102.552 | 13.802 | 64.4 | 1.467 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0.001 | 0.01 | 0.001 | -0.007 | -0.01 | -0.005 | -0 | -0.001 | -0 | 0 | 0 | -0.049 | -0.001 | -0 | -0.001 | 0.004 | -0.019 | -0.005 | -0 |
Net Change In Cash
| -56.75 | -11.548 | -96.592 | 28.616 | -3.018 | 197.805 | -3.123 | 66.829 | 8.007 | -15.038 | -95.954 | 131.178 | 18.824 | -3.599 | 7.4 | -19.942 | 2.168 | -15.928 | 21.028 | 6.335 | -30.169 | 12.566 | -17.851 | -6.525 | 35.168 | -8.002 |
Cash At End Of Period
| 178.064 | 234.813 | 246.361 | 342.953 | 314.337 | 317.355 | 119.549 | 122.672 | 55.843 | 47.836 | 62.874 | 158.828 | 27.65 | 8.826 | 12.425 | 5.025 | 24.967 | 22.799 | 38.727 | 17.699 | 11.364 | 41.352 | 28.786 | 47.026 | 53.551 | 18.383 |