Berry Genomics Co.,Ltd
SZSE:000710.SZ
9.76 (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
| -425.266 | -252.25 | -109.862 | 205.692 | 387.13 | 259.771 | 244.446 | -4.186 | -13.009 | 6.791 | -6.229 | 0.222 | 0.277 | 7.577 | 10.168 | 2.774 | -12.692 | 1.193 | -14.276 | 0.638 | 3.174 | -50.81 | -45.661 | 1.608 | 13.757 | 23.622 |
Depreciation & Amortization
| 113.938 | 102.723 | 106.397 | 76.898 | 82.856 | 67.471 | 54.299 | 5.404 | 6.809 | 6.599 | 6.474 | 6.019 | 7.626 | 7.571 | 7.52 | 7.483 | 7.294 | 8.557 | 8.48 | 9.407 | 9.776 | 9.591 | 8.994 | 8.112 | 4.405 | 3.623 |
Deferred Income Tax
| -45.59 | -39.445 | -37.018 | 8.181 | 5.796 | -6.561 | -1.026 | -3.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| -11.263 | 50.741 | 22.418 | 6.971 | 0 | 3.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0.317 | -145.226 | -77.411 | -160.836 | -358.471 | -221.868 | -233.189 | 6.247 | -41.258 | 37.02 | 17.953 | 36.87 | -34.343 | 57.138 | -32.495 | 39.553 | 2.471 | -2.005 | 4.76 | -19.872 | -18.208 | 56.166 | -70.149 | -22.825 | -5.8 | -11.932 |
Accounts Receivables
| 83.219 | -24.602 | -134.883 | -295.227 | -221.768 | -130.603 | -273.47 | -155.403 | -8.729 | -30.834 | 12.245 | 36.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.893 | 6.855 | -57.533 | 20.283 | -216.12 | -68.138 | -25.61 | -0.767 | 0.857 | -6.031 | 0.366 | 0.668 | -5.244 | -9.143 | 0.068 | 0.208 | 1.918 | 5.638 | 3.784 | -20.9 | -3.49 | 20.239 | 2.999 | -1.655 | -2.362 | 4.337 |
Accounts Payables
| -38.205 | -88.034 | 152.023 | 105.927 | 73.621 | -16.566 | 66.917 | 53.793 | -33.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -11.263 | -39.445 | -37.018 | 8.181 | 5.796 | -153.73 | -207.579 | 7.014 | -42.115 | 43.052 | 17.587 | 36.202 | -29.099 | 66.281 | -32.563 | 39.345 | 0.554 | -7.643 | 0.976 | 1.028 | -14.719 | 35.927 | -73.148 | -21.17 | -3.438 | -16.269 |
Other Non Cash Items
| 25.81 | 304.167 | 189.508 | 24.403 | 11.541 | 59.958 | 8.794 | -21.656 | -23.352 | -31.5 | -2.57 | 5.155 | 4.983 | 3.908 | 12.478 | 7.945 | 7.63 | 3.933 | 8.616 | 3.403 | 4.03 | -0.037 | 21.427 | 4.891 | 2.938 | 12.984 |
Operating Cash Flow
| 111.007 | 21.179 | 94.031 | 161.31 | 123.057 | 165.332 | 74.35 | -14.192 | -70.81 | 18.91 | 15.628 | 48.265 | -21.458 | 76.194 | -2.329 | 57.755 | 4.703 | 11.678 | 7.58 | -6.425 | -1.228 | 14.911 | -85.389 | -8.214 | 15.3 | 28.296 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -55.102 | -73.31 | -336.691 | -112.548 | -295.261 | -165.861 | -204.833 | -57.909 | -62.527 | -2.39 | -6.99 | -17.907 | -6.168 | -5.198 | -2.714 | -5.855 | -0.372 | -8.559 | -0.662 | -0.136 | -1.479 | -0.044 | -0.012 | -6.987 | -22.293 | -17.33 |
Acquisitions Net
| 0.127 | 1.711 | 0.426 | 190.386 | -6.056 | 24.422 | 0.014 | 1,288.415 | 68.76 | 38.993 | 0 | 0 | 0 | -1.545 | -1 | -1 | 0 | 0 | 0 | 0 | 1.501 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -35.716 | -53.265 | -64.05 | -31 | -67.316 | -1,155.7 | 0 | -21 | -43.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -18 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 7.603 | 20.221 | 24.509 | 54.365 | 0.78 | 2.79 | 111.696 | 7.517 | 4.488 | 2.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.232 | 0.586 | 22.384 | 0 | 0 | 0 | 12.304 | 0 |
Other Investing Activites
| 7.73 | 1.96 | 0 | 0.029 | -7.799 | 0.195 | 288.252 | -57.909 | 68.76 | 21.818 | 0.894 | 0.201 | 0.151 | 0.07 | 0.421 | 0.479 | 0.854 | 0.137 | 0.086 | 7.216 | -1.479 | 79.715 | 3.4 | 0.144 | 0.779 | -0.001 |
Investing Cash Flow
| -47.371 | -49.418 | -347.472 | 78.967 | -372.386 | -169.455 | 127.813 | 24.414 | 10.721 | 39.45 | -49.696 | -17.706 | -6.017 | -6.673 | -3.293 | -6.376 | 0.482 | -8.422 | 9.655 | 7.665 | 10.927 | 61.671 | 3.388 | -6.843 | -9.21 | -17.331 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -43.271 | -339.282 | -199.049 | -239.346 | -22.582 | -29.51 | -8.5 | -45 | -79.5 | -111 | -50 | -60 | -95 | -130 | -91.46 | -65.4 | -65.14 | -68.3 | -106.3 | -108.3 | -92.3 | -157 | -55.35 | -37.86 | -25 | -15.6 |
Common Stock Issued
| 0 | 0 | 56.32 | -150.12 | 10.298 | 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 | -56.32 | -150.12 | -10.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -15.496 | -28.285 | -20.299 | -29.21 | -8.354 | -0.762 | -0.863 | -2.343 | -4.052 | -7.099 | -6.444 | -3.335 | -4.078 | -3.265 | -6.193 | -6.853 | -4.388 | -4.195 | -5.368 | -5.707 | -7.155 | -9.785 | -20.869 | -1.689 | -2.699 | -4.382 |
Other Financing Activities
| -8.519 | 275.559 | 264.187 | 553.172 | 266.879 | 43.429 | 31.287 | 46.35 | 115.441 | 87.815 | 71.579 | 59.4 | 98.746 | 43.97 | 83.991 | 94.364 | 62.4 | 65.14 | 70.3 | 104.3 | 106.8 | 95 | 146.247 | 71.55 | 25.446 | 0.496 |
Financing Cash Flow
| -67.286 | -81.3 | 44.838 | -15.624 | 235.942 | 13.157 | 21.924 | -0.993 | 31.889 | -30.284 | 15.135 | -3.935 | -0.332 | -89.295 | -13.662 | 22.111 | -7.128 | -7.355 | -41.368 | -9.707 | 7.345 | -71.785 | 70.028 | 32.001 | -2.253 | -19.485 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.501 | 11.192 | -2.671 | -6.683 | -0.304 | 2.961 | 1.557 | 0.093 | 0.14 | 0.038 | 0.106 | -0.021 | -0.292 | -0.112 | -0.061 | -0.043 | -0.057 | -0.097 | -0.04 | -0 | -0 | 0 | 0 | 0 | -0 | 0 |
Net Change In Cash
| -2.149 | -98.347 | -211.273 | 217.97 | -13.691 | 11.994 | 225.644 | 9.322 | -28.06 | 28.114 | -18.827 | 26.603 | -28.098 | -19.886 | -19.345 | 73.611 | -2 | -4.196 | -24.172 | -8.467 | 17.044 | 4.796 | -11.973 | 16.944 | 3.837 | -8.52 |
Cash At End Of Period
| 316.129 | 318.278 | 416.625 | 627.898 | 409.928 | 423.619 | 411.625 | 28.361 | 19.039 | 47.099 | 18.984 | 37.811 | 11.208 | 39.306 | 59.192 | 78.537 | 4.927 | 6.927 | 11.123 | 35.295 | 43.762 | 26.718 | 22.01 | 33.983 | 17.039 | 13.201 |