Xi'an Tourism Co., Ltd.
SZSE:000610.SZ
13.67 (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
| -171.5 | -182.376 | -80.583 | 33.221 | -32.31 | 86.417 | -20.125 | 9.097 | 8.605 | -20.813 | 13.914 | 15.758 | 27.536 | 27.205 | -2.688 | 10.599 | 9.337 | 8.527 | 26.244 | 23.741 | 1.286 | 6.16 | 1.507 | 16.601 | 15.566 | 23.828 |
Depreciation & Amortization
| 83.89 | 70.194 | 44.123 | 18.032 | 19.313 | 19.871 | 20.405 | 20.232 | 18.301 | 19.1 | 21.358 | 21.677 | 21.593 | 19.817 | 19.712 | 18.643 | 18.742 | 15.47 | 16.227 | 13.514 | 12.444 | 13.346 | 12.51 | 17.805 | 11.838 | 0 |
Deferred Income Tax
| -0.005 | 6.104 | -5.963 | -5.991 | -5.085 | 1.865 | -1.26 | -0.957 | -2.406 | 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
| -56.451 | -141.572 | -104.328 | -93.259 | -43.965 | 4.965 | -130.936 | -29.816 | -98.784 | -1.754 | -16.149 | 22.036 | 25.47 | -102.96 | 126.449 | -1.642 | 28.039 | -2.388 | 12.571 | 24.341 | -0.614 | 1.083 | 9.062 | -6.07 | 10.339 | 0 |
Accounts Receivables
| -14.627 | -148.727 | -161.76 | -18.061 | -14.856 | 5.739 | -42.34 | -1.073 | -19.675 | -42.536 | 12.995 | -9.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -67.04 | -34.218 | -165.907 | -78.439 | -1.533 | 354.069 | -103.034 | -119.22 | -76.078 | 1.094 | 0.677 | 65.218 | 290.724 | -137.878 | -79.128 | -60.88 | -77.494 | 1.176 | 3.18 | -0.332 | 0.357 | -0.027 | -1.713 | -0.745 | -0.862 | 0 |
Accounts Payables
| 62.926 | 35.269 | 229.302 | 9.233 | -22.491 | -356.707 | 15.697 | 91.434 | -0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -37.71 | 6.104 | -5.963 | -5.991 | -5.085 | -349.103 | -27.903 | 89.404 | -22.706 | -2.848 | -16.827 | -43.183 | -265.254 | 34.918 | 205.577 | 59.238 | 105.533 | -3.564 | 9.391 | 24.674 | -0.971 | 1.11 | 10.775 | -5.325 | 11.201 | 0 |
Other Non Cash Items
| 136.574 | 44.635 | 25.246 | -131.098 | 15.753 | -172.862 | -9.934 | -49.83 | -38.583 | 2.748 | -31.898 | 13.687 | 6.902 | -9.738 | 9.159 | 8.943 | -3.076 | -7.439 | -55.844 | -22.553 | 6.348 | 8.692 | 9.709 | 1.379 | -0.864 | -23.828 |
Operating Cash Flow
| -7.491 | -209.119 | -115.543 | -173.104 | -41.208 | -61.61 | -140.591 | -50.317 | -110.46 | -0.719 | -12.776 | 73.157 | 81.501 | -65.677 | 152.631 | 36.543 | 53.043 | 14.17 | -0.801 | 39.044 | 19.464 | 29.281 | 32.789 | 29.714 | 36.878 | 0 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -75.372 | -76.841 | -151.708 | -128.685 | -9.52 | -55.782 | -132.744 | -25.49 | -36.899 | -12.462 | -21.955 | -42.081 | -9.74 | -40.702 | -13.564 | -96.834 | -104.734 | -40.586 | -65.273 | -78.78 | -69.286 | -52.814 | -10.048 | -11.064 | -11.002 | -37.292 |
Acquisitions Net
| 0 | 5.28 | 23.072 | 177.166 | 60.095 | 79.171 | 132.748 | 33.49 | -25.213 | 15.209 | 82.539 | 0 | -15.623 | 37.148 | -0.079 | 0 | 0.24 | 0.88 | 90.563 | 11.251 | 0 | 53.071 | 10.235 | 0 | 0 | 39.367 |
Purchases Of Investments
| 0 | -5.28 | -240 | -269.084 | -205 | 55.782 | -360 | -1,040 | -441.403 | -105 | 0 | 0 | -6.332 | -10.5 | -11.2 | -7.3 | -32.2 | -44.36 | -61.49 | -70.093 | 0 | -13.179 | -35 | 0 | 0 | -0.075 |
Sales Maturities Of Investments
| 10.7 | 171.54 | 262.633 | 329.302 | 10.567 | 156.472 | 824.384 | 931.137 | 53.289 | 64.851 | 0 | 8.388 | 9.753 | 1.911 | 13.859 | 0 | 43 | 76.927 | 100.169 | 60.035 | 33.204 | 8.5 | 0.011 | 0 | 0 | 3.744 |
Other Investing Activites
| -6.033 | 0 | 0.304 | 3.558 | 2.726 | -55.782 | -132.744 | -25.49 | 52.192 | -12.462 | 13.768 | 14.865 | -9.74 | 23.805 | -13.564 | -5.2 | 0.124 | -2.893 | -65.273 | 50.705 | 2.785 | -52.814 | -10.048 | 0.105 | 5.74 | -37.292 |
Investing Cash Flow
| -70.704 | 94.699 | -105.7 | 112.258 | -141.132 | 179.861 | 331.644 | -126.352 | -398.035 | -49.866 | 74.352 | -18.829 | -31.682 | 11.662 | -24.547 | -109.334 | -93.57 | -10.031 | -1.303 | -26.881 | -33.297 | -57.236 | -44.85 | -10.959 | -5.262 | -31.548 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 50.695 | -41.657 | 388.385 | 16.769 | 70 | -170 | 0 | 0 | 0 | -30 | 30 | -50.1 | -50 | -20 | -40 | 105 | 25 | -58 | 25 | 0 | -20 | 10 | 0 | -39.2 | 28.8 | 3.1 |
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
| -30.506 | -36.063 | -23.854 | -12.039 | -5.445 | -8.812 | -22.002 | -13.006 | -4.155 | -5.872 | -4.436 | -0.84 | -9.935 | -5.17 | -8.6 | -12.866 | -5.042 | -5.315 | -14.839 | -4.734 | -11.857 | -8.338 | -14.006 | -6.732 | -10.768 | -18.826 |
Other Financing Activities
| -45.283 | 8.78 | 14.164 | 4.95 | -5.716 | 303.56 | 30 | 120.75 | 543.275 | 0.012 | -0 | 0 | 0 | 0 | -0 | -2.405 | -0 | 6.574 | -1.979 | 38.671 | -0 | -0 | 2.4 | 119.733 | 4.597 | 0 |
Financing Cash Flow
| -25.093 | -68.941 | 378.695 | 9.68 | 58.839 | 124.748 | 7.998 | 107.744 | 543.275 | -35.859 | 25.564 | -50.94 | -59.935 | -25.17 | -48.6 | 89.729 | 19.958 | -56.741 | 8.182 | 35.319 | -31.857 | 1.662 | -11.606 | 73.801 | 22.63 | -15.726 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0 | 0 | 0.013 | 0 | 0 | 0 | 0 | -0 | 0 | -0.01 | -0.076 | -0.035 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| -103.289 | -183.361 | 157.466 | -51.166 | -123.501 | 243 | 199.052 | -68.925 | 34.78 | -86.454 | 87.063 | 3.353 | -10.116 | -79.185 | 79.484 | 16.938 | -20.57 | -52.602 | 6.079 | 47.482 | -45.69 | -26.292 | -23.667 | 92.556 | 54.246 | -47.274 |
Cash At End Of Period
| 178.293 | 281.582 | 464.943 | 307.477 | 358.643 | 482.144 | 239.145 | 40.093 | 109.018 | 74.238 | 160.692 | 73.629 | 70.276 | 80.392 | 157.501 | 78.016 | 61.078 | 81.648 | 134.25 | 128.172 | 80.69 | 126.379 | 152.672 | 176.339 | 83.783 | -47.274 |