Xi'an Catering Co., Ltd.
SZSE:000721.SZ
10.42 (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
| -119.23 | -221.528 | -171.477 | 7.692 | -47.984 | 8.324 | -12.853 | 9.81 | -33.109 | 12.119 | 16.194 | 16.257 | 38.121 | 34.397 | 47.001 | 13.756 | 12.179 | 10.005 | 20.511 | 20.184 | 20.512 | 17.073 | 20.958 | 3.664 | 1.508 | 22.108 |
Depreciation & Amortization
| 93.27 | 88.065 | 70.313 | 21.588 | 21.778 | 22.527 | 24.119 | 25.888 | 23.624 | 22.318 | 25.064 | 24.579 | 24.856 | 26.789 | 28.557 | 32.339 | 24.532 | 33.105 | 27.552 | 18.079 | 17.451 | 17.893 | 13.647 | 43.885 | 34.415 | 17.79 |
Deferred Income Tax
| 0 | 0.28 | 1.279 | -2.464 | 0.263 | 1.045 | 1.557 | -2.498 | -2.589 | 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
| -13.513 | 26.149 | 86.766 | -8.578 | -29.929 | 6.205 | -10.703 | 7.857 | -9.195 | 7.022 | -10.289 | -26.758 | 14.807 | 1.678 | 28.435 | 19.693 | 15.631 | 18.732 | 13.002 | -32.466 | -44.477 | -23.95 | -14.383 | -39.396 | -73.883 | -25.617 |
Accounts Receivables
| -6.195 | -21.21 | 7.517 | -34.842 | -3.426 | -5.075 | -4.168 | -7.531 | -7.055 | 0.284 | 3.892 | -9.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -7.318 | -8.607 | -5.12 | 3.291 | -1.837 | -3.815 | 5.161 | -3.442 | 5.703 | 9.081 | -5.668 | -2.477 | -1.813 | -4.007 | 2.191 | -1.818 | 0.242 | 2.122 | -4.035 | -4.785 | 2.941 | 4.834 | -8.356 | -11.574 | 0.089 | -4.108 |
Accounts Payables
| 39.191 | 55.686 | 83.09 | 25.437 | -24.929 | 14.05 | -12.908 | 21.329 | -5.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -39.191 | 0.28 | 1.279 | -2.464 | 0.263 | 10.019 | -15.864 | 11.3 | -14.897 | -2.059 | -4.621 | -24.282 | 16.62 | 5.685 | 26.244 | 21.511 | 15.389 | 16.61 | 17.037 | -27.681 | -47.418 | -28.784 | -6.027 | -27.823 | -73.972 | -21.509 |
Other Non Cash Items
| 116.189 | 69.48 | 52.671 | 12.903 | 22.383 | -29.992 | 12.306 | -18.948 | 21.205 | -19.409 | 0.033 | 19.421 | -13.613 | -17.254 | -23.224 | 41.363 | 43.166 | 34.683 | 33.633 | 34.429 | 29.172 | 27.682 | 23.222 | 8.981 | 10.214 | 3.759 |
Operating Cash Flow
| 76.716 | -37.834 | 38.273 | 33.605 | -33.752 | 7.064 | 12.869 | 24.606 | 2.526 | 22.05 | 31.002 | 33.498 | 64.171 | 45.61 | 80.769 | 107.151 | 95.507 | 96.524 | 94.698 | 40.226 | 22.658 | 38.699 | 43.444 | 17.134 | -27.747 | 18.041 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -134.784 | -100.083 | -252.117 | -76.143 | -122.596 | -118.74 | -9.439 | -20.854 | -85.774 | -75.55 | -107.189 | -108.388 | -119.72 | -30.918 | -62.235 | -41.621 | -43.817 | -36.836 | -59.479 | -90.161 | -146.752 | -136.708 | -23.76 | -20.412 | -36.915 | -59.262 |
Acquisitions Net
| 0.004 | 0.207 | 3.09 | 24.385 | 0.095 | 46.014 | 0.016 | 57.588 | 93.031 | 138.933 | -9.084 | 0 | 149.781 | 9.183 | 106.154 | 0.937 | 2.86 | 0 | 0 | 0 | 146.817 | 136.757 | 0 | 0 | 36.915 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -60 | 0 | -5.128 | -1.6 | -400 | 0 | 0 | -5.41 | -4 | -1.2 | 0.014 | 0 | 0 | 0 | -2.5 | -3.98 | 0 | 0 | -4.2 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 65.507 | 0 | 0.24 | 208.589 | 202.17 | 0 | 0 | 2.484 | 0.059 | 0.074 | 4.579 | 0.363 | 0.823 | 4.238 | 12.708 | 5.21 | 2.815 | 0.012 | 0.015 | 0.193 |
Other Investing Activites
| 0.086 | 0.207 | -2.795 | -1.47 | -122.596 | 46.614 | 1.4 | 57.588 | -85.774 | -75.55 | 0.068 | 50.281 | 1.051 | 37.286 | 105.059 | 17.592 | 44.159 | 7.547 | 0.205 | 0.095 | -146.752 | -136.708 | 0.013 | -20.412 | -36.915 | 1.118 |
Investing Cash Flow
| -134.694 | -99.876 | -251.822 | -53.228 | -122.502 | -72.126 | -2.516 | 36.734 | -83.405 | 194.821 | -314.036 | -58.107 | 31.112 | 12.625 | 145.037 | -24.218 | 7.796 | -28.926 | -58.452 | -85.828 | -136.479 | -135.429 | -20.932 | -20.399 | -41.1 | -57.952 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 110.962 | -111.666 | 1.601 | 87 | -1.5 | 66 | 55.5 | -70 | 60 | 50 | 40.1 | 10 | -50 | -26 | -224 | -30 | -48 | -30.1 | -34.5 | -14 | 158.852 | 175.6 | 29.475 | 20.42 | 95.124 | -50.286 |
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
| -17.095 | -17.151 | -15.237 | -11.175 | -12.395 | -9.8 | -11.705 | -7.923 | -10.291 | -33.576 | -6.331 | -10.253 | -4.331 | -36.237 | -20.166 | -31.795 | -33.07 | -45.926 | -42.046 | -31.697 | -19.132 | -20.061 | -15.224 | -7.701 | -18.904 | -8.604 |
Other Financing Activities
| -59.712 | 299.366 | 2.986 | 3.088 | 6.483 | 11.156 | 6.373 | 8.401 | 7.987 | 0.4 | 250.786 | -2.1 | -2.1 | -1.112 | -0.729 | -0.405 | -0.57 | 0 | 15.587 | 14.41 | 6.35 | 3.12 | -0 | 1.402 | -0 | 1.529 |
Financing Cash Flow
| 34.156 | 170.952 | -10.65 | 78.913 | -7.412 | 67.356 | 50.168 | -69.522 | 57.696 | 16.824 | 282.455 | -2.353 | -56.431 | -63.349 | -244.895 | -62.2 | -81.64 | -76.026 | -60.958 | -31.288 | 146.07 | 158.659 | 14.251 | 14.121 | 76.221 | -57.361 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 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 |
Net Change In Cash
| -23.822 | 33.243 | -224.198 | 59.29 | -163.666 | 2.294 | 60.522 | -8.182 | -23.183 | 233.695 | -0.579 | -26.961 | 38.853 | -5.114 | -19.088 | 20.734 | 21.662 | -8.427 | -24.712 | -76.89 | 32.249 | 61.929 | 36.763 | 10.856 | 7.374 | -97.272 |
Cash At End Of Period
| 58.168 | 81.99 | 48.747 | 272.945 | 213.654 | 377.32 | 375.026 | 314.504 | 322.686 | 345.869 | 112.173 | 102.079 | 129.041 | 90.188 | 95.302 | 114.391 | 93.657 | 69.153 | 77.58 | 102.292 | 179.182 | 145.011 | 83.082 | 46.318 | 35.463 | 28.089 |