Chengdu Huasun Technology Group Inc., Ltd.
SZSE:000790.SZ
5.3 (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
| 29.603 | 33.86 | 69.601 | 37.416 | 61.632 | 31.169 | 171.667 | 82.497 | -37.408 | 66.093 | 50.062 | 32.762 | 20.129 | 12.049 | 5.208 | 4.966 | -0.897 | 4.956 | 1.882 | 0.436 | 9.498 | 16.914 | 18.247 | 24.554 | 22.259 | 33.839 |
Depreciation & Amortization
| 34.823 | 34.204 | 17.629 | 15.406 | 16.207 | 21.925 | 23.717 | 29.249 | 26.32 | 21.874 | 19.742 | 20.33 | 23.805 | 23.82 | 24.505 | 15.863 | 15.798 | 16.469 | 17.418 | 15.839 | 12.11 | 12.017 | 12.082 | 9.241 | 6.099 | 5.123 |
Deferred Income Tax
| -7.648 | -5.781 | 1.8 | -1.58 | -0.017 | 0.92 | -3.828 | -0.658 | 7.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 4.285 | 13.525 | 1.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -54.831 | 56.913 | -161.822 | -49.632 | -6.615 | 61.82 | -47.032 | -16.676 | -81.169 | -46.504 | -38.789 | -110.715 | 13.399 | 65.535 | -9.259 | -19.559 | -30.139 | 11.217 | -3.586 | -14.457 | 6.131 | -27.895 | -16.334 | -23.907 | -17.195 | 15.686 |
Accounts Receivables
| -12.811 | 19.589 | -181.813 | -71.02 | -59.776 | 76.839 | -19.533 | -64.141 | -11.307 | 26.499 | -57.907 | -130.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 26.338 | -5.731 | -10.338 | 3.339 | -9.909 | -12.314 | 17.164 | -32.486 | 29.185 | -37.414 | -1.04 | 16.073 | -4.221 | 3.767 | 52.542 | -31.222 | -29.598 | 0 | 3.571 | -2.561 | -4.854 | 21.966 | -16.611 | -20.196 | 7.53 | -13.193 |
Accounts Payables
| -60.71 | 48.837 | 26.084 | 19.63 | 63.087 | -3.625 | -40.835 | 80.608 | -106.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 4.639 | -5.781 | 4.245 | -1.58 | -0.017 | 74.133 | -64.196 | 15.809 | -110.354 | -9.09 | -37.749 | -126.788 | 17.62 | 61.769 | -61.8 | 11.663 | -0.541 | 0 | -7.157 | -11.896 | 10.985 | -49.861 | 0.276 | -3.711 | -24.726 | 28.878 |
Other Non Cash Items
| 16.656 | 23.167 | 15.276 | 10.305 | -6.198 | -7.178 | -178.769 | -43.479 | 31.731 | -59.841 | 3.835 | 11.187 | 2.633 | 14.602 | 9.149 | 10.734 | 17.345 | -14.079 | 6.64 | 10.604 | 8.491 | 7.393 | 10.276 | 5.878 | 2.598 | 1.165 |
Operating Cash Flow
| 47.414 | 155.888 | -55.64 | 13.496 | 65.027 | 107.736 | -30.417 | 51.591 | -60.526 | -18.379 | 34.85 | -46.436 | 59.965 | 116.006 | 29.603 | 12.003 | 2.107 | 18.562 | 22.354 | 12.422 | 36.23 | 8.429 | 24.272 | 15.766 | 13.76 | 55.812 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -189.308 | -165.331 | -113.43 | -2.521 | -1.487 | -11.155 | -6.353 | -4 | -15.707 | -24.205 | -45.764 | -45.467 | -16.129 | -20.98 | -38.704 | -65.12 | -48.667 | -16.029 | -31.579 | -40.845 | -42.761 | -22.933 | -11.27 | -29.842 | -14.934 | -16.481 |
Acquisitions Net
| -44.18 | -70.731 | 0.599 | 0.954 | 0.072 | 0.089 | 304.882 | 50 | 0.12 | 0 | 0.309 | 9.984 | 0 | 0.906 | 0 | -0.081 | 0 | 0 | 0 | 0.861 | 0 | 0.029 | 0.018 | 0 | 0.137 | 0.015 |
Purchases Of Investments
| -18.594 | -245.806 | -1.144 | -34.155 | -0.072 | 0 | -25.5 | 0 | 79.784 | 0 | 0.109 | 0.025 | 0 | 0.781 | 0 | 0 | 0 | -2.524 | 0 | -9.3 | 0 | -0.06 | -10 | -12.62 | -32.99 | -0.654 |
Sales Maturities Of Investments
| 4.312 | 4.466 | 16.47 | 0.531 | 0.708 | 2.4 | 0 | 0 | 2 | 8.172 | 4 | 4.427 | 7 | 1 | 4.6 | 0 | 0.6 | 0 | 0 | 0.6 | 7.53 | 7.301 | 28.994 | 2.75 | 0.567 | 5.65 |
Other Investing Activites
| 3.318 | -0.411 | 4.501 | 5.255 | 7.686 | -37.498 | 305.364 | 50.291 | 11.311 | 51.037 | 1.164 | -13.581 | 69.471 | -19.065 | 0.663 | 1.356 | 8.006 | 5.073 | 3.225 | 9.056 | 0.578 | 0.362 | -18.714 | -1.913 | -13.869 | -15.639 |
Investing Cash Flow
| -243.532 | -477.814 | -93.004 | -29.936 | 6.908 | -46.254 | 273.511 | 46.291 | 77.508 | 35.004 | -40.182 | -44.612 | 60.342 | -37.357 | -33.441 | -63.846 | -40.061 | -13.48 | -28.355 | -39.628 | -34.653 | -15.302 | -10.972 | -41.625 | -61.09 | -27.109 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -186 | -43.959 | -19.9 | 0 | 0 | -130 | -120 | -155 | -145 | -145 | -132 | -118 | -125.8 | -156 | -174 | -100 | -99 | -184.925 | -136 | -125 | -85 | -40 | -115 | -60 | -51 | -24 |
Common Stock Issued
| 0 | 1.164 | -19.702 | 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
| -1.638 | -1.164 | -0.198 | 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
| -6.281 | -6.256 | -6.164 | -6.164 | -16.81 | -28.797 | -5.295 | -4.39 | -20.652 | -28.825 | -19.409 | -7.789 | -15.503 | -13.419 | -9.045 | -8.158 | -24.08 | -8.801 | -20.365 | -9.279 | -24.826 | -4.895 | -11.561 | -15.629 | -11.56 | -20.672 |
Other Financing Activities
| 123.789 | 140.175 | 82.993 | 0.49 | 0 | 13.025 | 116.975 | 120 | 155.773 | 144.623 | 144.55 | 131.455 | 117.57 | 176.916 | 155.002 | 154.945 | 70 | 147.458 | 155.488 | 196.004 | 98.935 | 76.201 | 220.427 | 106.123 | 100.049 | 50.155 |
Financing Cash Flow
| 274.724 | 85.854 | 36.858 | -5.674 | -16.81 | -145.773 | -8.319 | -39.389 | -9.879 | -29.202 | -6.859 | 5.666 | -23.733 | 7.497 | -28.043 | 46.787 | -53.08 | -46.268 | -0.877 | 61.726 | -10.89 | 31.306 | 93.865 | 30.494 | 37.489 | 5.483 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0 | 6.625 | 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
| 78.606 | -236.072 | -105.161 | -22.114 | 55.125 | -84.29 | 234.775 | 58.492 | 7.103 | -12.576 | -12.19 | -85.382 | 96.574 | 86.145 | -31.881 | -5.056 | -91.033 | -41.186 | -6.878 | 34.519 | -9.313 | 24.433 | 107.165 | 4.635 | -9.841 | 34.186 |
Cash At End Of Period
| 116.484 | 37.878 | 273.949 | 379.097 | 401.211 | 346.086 | 430.376 | 195.601 | 137.108 | 130.006 | 142.581 | 154.772 | 240.153 | 143.579 | 57.434 | 89.315 | 94.371 | 185.346 | 226.532 | 233.41 | 198.89 | 208.203 | 183.77 | 76.605 | 71.97 | 81.811 |