Apeloa Pharmaceutical Co.,Ltd
SZSE:000739.SZ
15.68 (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
| 1,055.307 | 989.171 | 955.55 | 816.73 | 553.401 | 370.567 | 256.592 | 262.897 | 208.23 | 326.717 | 160.986 | 134.551 | 3.23 | 20.012 | 32.863 | 26.004 | 27.824 | 51.132 | 46.101 | 37.517 | 36.686 | 33.983 | -26.044 | 7.516 | 7.629 | 25.733 |
Depreciation & Amortization
| 553.058 | 389.432 | 358.645 | 353.825 | 353.547 | 329.408 | 331.631 | 302.045 | 286.239 | 247.766 | 227.516 | 193.329 | 100.488 | 90.102 | 82.276 | 66.371 | 52.406 | 53.078 | 44.391 | 37.663 | 33.532 | 27.295 | 4.124 | 6.134 | 6.065 | 4.482 |
Deferred Income Tax
| 0 | -104 | -13.98 | 18.442 | -7.778 | 11.663 | 12.572 | -7.712 | -18.291 | 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
| -908.104 | -165.817 | -682.124 | -74.137 | 360.713 | 40.732 | -482.576 | -433.481 | -144.773 | 192.98 | -293.357 | -84.64 | 44.182 | -13.289 | 55.642 | -39.919 | 56.985 | 7.692 | -33.212 | -49.279 | 13.652 | -84.296 | 12.605 | -1.511 | -40.252 | -2.359 |
Accounts Receivables
| -571.625 | -1,108.068 | -851.437 | -176.761 | -294.394 | -58.912 | -278.764 | -444.392 | -17.2 | -41.418 | -144.321 | -100.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -373.347 | -603.067 | -190.085 | -116.913 | -124.904 | -207.465 | -60.243 | 6.02 | -168.756 | 29.351 | -163.249 | 2.397 | -43.099 | -39.328 | 36.999 | -69.821 | -10.533 | -15.165 | -8.026 | -22.23 | -7.893 | -56.051 | 22.043 | 13.411 | -3.301 | -15.797 |
Accounts Payables
| 130.168 | 1,649.318 | 373.378 | 201.095 | 787.788 | 295.643 | -156.142 | 12.603 | 59.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -93.3 | -104 | -13.98 | 18.442 | -7.778 | 248.197 | -422.334 | -439.501 | 23.983 | 163.629 | -130.108 | -87.037 | 87.282 | 26.038 | 18.643 | 29.901 | 67.517 | 22.856 | -25.185 | -27.049 | 21.545 | -28.244 | -9.439 | -14.923 | -36.95 | 13.438 |
Other Non Cash Items
| 331.103 | 113.321 | -20.322 | -36.892 | 92.406 | 91.985 | 104.153 | 48.959 | 91.466 | 19.174 | 95.3 | 92.663 | 33.837 | 24.22 | 37.517 | 42.113 | 36.984 | 47.527 | 30.115 | 21.643 | 21.491 | 25.832 | 8.746 | -5.059 | 6.034 | 2.242 |
Operating Cash Flow
| 1,031.363 | 1,326.107 | 611.749 | 1,059.526 | 1,360.066 | 832.692 | 209.799 | 180.42 | 441.162 | 786.638 | 190.446 | 335.901 | 181.738 | 121.046 | 208.298 | 94.569 | 174.199 | 159.429 | 87.395 | 47.544 | 105.361 | 2.814 | -0.57 | 7.08 | -20.523 | 30.096 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -630.467 | -509.108 | -701.924 | -317.115 | -31.846 | -81.623 | -163.424 | -331.353 | -452.065 | -540.219 | -505.005 | -339.593 | -289.208 | -139.807 | -93.656 | -349.042 | -115.704 | -53.844 | -121.652 | -111.066 | -88.093 | -47.235 | -1.028 | -3.215 | -7.802 | -16.432 |
Acquisitions Net
| 30.399 | 12.22 | 3.875 | 16.681 | -0.98 | 16.342 | 246.678 | 14.5 | 11.78 | 22.886 | -1.607 | 351.979 | 0 | 4.993 | 0 | 0 | -4.328 | 0 | 0 | 1.911 | 0 | 0 | 0 | 3.215 | 7.802 | 0 |
Purchases Of Investments
| -130 | -389.025 | -446.921 | -424.5 | -864 | -356.5 | -196.895 | -34 | -48.507 | 34.892 | -8.437 | -0.482 | 0 | -52.8 | 0 | 0 | 0 | 0 | 0 | -28.207 | 0 | 0 | 0 | -92.89 | -3 | 0 |
Sales Maturities Of Investments
| 52.102 | 383.247 | 559.105 | 821.827 | 516.858 | 257.081 | 197.643 | 34.202 | 47.817 | 11.026 | 0.988 | 0.575 | 0 | 50.043 | 0 | 0 | 0 | 0 | 0 | 61.066 | 0 | 0 | 6.258 | 4.238 | 11.4 | 0 |
Other Investing Activites
| 1.543 | -88.635 | 70.473 | 9.473 | -60.867 | -14.28 | -163.424 | 16.887 | -0.019 | -0.23 | 9.929 | -339.593 | 28.255 | 1.077 | 0.999 | 1.161 | 4.055 | 1.741 | 4.386 | 11.869 | 35.401 | 11.639 | 8.134 | -3.215 | -7.802 | 0.024 |
Investing Cash Flow
| -676.423 | -591.302 | -515.391 | 106.366 | -440.835 | -178.979 | -79.421 | -299.764 | -440.993 | -471.646 | -504.131 | -327.114 | -260.953 | -136.493 | -92.657 | -347.881 | -115.977 | -52.103 | -117.266 | -64.427 | -52.692 | -35.596 | 13.363 | -91.868 | 0.598 | -16.408 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 81.163 | 372.734 | 97.592 | 280.1 | -564.1 | -473.909 | -207.432 | 66.327 | 298.884 | -444.565 | 135.165 | 145.787 | 200.95 | 75.503 | -110 | 71 | -53.851 | 39.851 | -19 | 137.495 | 48.5 | 70.5 | 1.22 | 31.06 | 7.2 | 14 |
Common Stock Issued
| 0 | 200.202 | 0 | 0 | 0 | 0 | -1.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -200.202 | 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
| -383.022 | -335.879 | -286.381 | -194.456 | -129.638 | -119.836 | -141.562 | -129.397 | -162.549 | -88.172 | -75.376 | -84.653 | -40.241 | -31.167 | -37.432 | -39.893 | -44.691 | -39.357 | -30.616 | -24.536 | -18.294 | -24.609 | -10.316 | -6.04 | -1.8 | -12.38 |
Other Financing Activities
| 0 | -32.739 | -15.535 | 0 | -12.415 | -0 | 256.445 | 110.4 | -93.72 | 208.891 | 317.419 | -15 | 80 | 0 | 0 | -0 | 294.789 | 2.1 | -3.329 | -24.145 | 18.26 | -0 | 0 | 0.002 | 64.827 | -0 |
Financing Cash Flow
| -301.859 | -196.086 | -204.325 | 78.749 | -706.152 | -593.745 | -92.549 | 47.331 | 42.615 | -323.846 | 377.207 | 46.134 | 54.064 | 44.336 | -147.432 | 31.107 | 196.247 | 2.594 | -52.945 | 106.063 | 48.466 | 45.891 | -9.096 | 25.022 | 70.227 | 1.62 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 27.492 | 44.04 | -17.319 | -38.275 | 3.274 | 7.251 | -14.41 | 18.378 | 10.106 | -0.733 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 |
Net Change In Cash
| 80.574 | 582.759 | -125.286 | 1,206.365 | 216.353 | 67.219 | 23.42 | -53.635 | 52.89 | -9.587 | 63.522 | 54.921 | -25.151 | 28.888 | -31.791 | -222.206 | 254.469 | 109.92 | -82.816 | 89.181 | 101.135 | 13.109 | 3.698 | -59.766 | 50.302 | 15.308 |
Cash At End Of Period
| 2,462.486 | 2,381.912 | 1,799.153 | 1,924.439 | 718.073 | 501.368 | 434.149 | 410.729 | 464.364 | 411.474 | 421.061 | 357.539 | 252.057 | 277.208 | 248.32 | 280.111 | 502.317 | 247.848 | 137.928 | 220.744 | 131.563 | 30.428 | 17.319 | 13.621 | 73.387 | 23.085 |