Hubei Guangji Pharmaceutical Co., Ltd.
SZSE:000952.SZ
7.47 (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
| -140.248 | 47.717 | 105.808 | 70.299 | 83.184 | 173.41 | 106.055 | 145.317 | 18.416 | -229.593 | -4.956 | -103.549 | 0.798 | 9.444 | 37.198 | 97.346 | 195.556 | 15.658 | 8.565 | 8.141 | 7.701 | 19.867 | 24.587 | 30.616 | 31.424 | 25.745 |
Depreciation & Amortization
| 119.95 | 98.311 | 91.258 | 90.443 | 81.283 | 82.819 | 82.532 | 73.102 | 54.447 | 68.196 | 66.909 | 62.193 | 58.836 | 52.795 | 37.869 | 34.247 | 30.435 | 30.822 | 28.117 | 23.916 | 22.539 | 19.258 | 20.281 | 12.209 | 14.045 | 11.93 |
Deferred Income Tax
| 11.623 | -2.32 | -2.717 | -4.146 | 0.969 | 2.887 | -21.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 8.656 | 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
| -186.486 | -138.843 | -121.367 | -50.857 | -61.944 | -63.228 | -78.466 | -99.114 | -171.84 | -24.1 | 32.352 | 115.447 | -1.646 | 1.87 | -85.577 | 67.111 | 50.148 | 44.28 | -4.847 | -50.373 | -64.825 | 24.439 | -87.352 | 6.256 | 9.761 | -53.577 |
Accounts Receivables
| -53.056 | -102.064 | -66.925 | 475.862 | 2.642 | -16.534 | 12.087 | -18.926 | -29.306 | 79.465 | -64.168 | 31.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -100.183 | -64.334 | -4.345 | -26.841 | -43.002 | 3.142 | 10.88 | -11.525 | 48.182 | -5.54 | 10.45 | 23.436 | -109.36 | -46.729 | 38.049 | -30.7 | 0.407 | 9.153 | 0.865 | -0.615 | -1.902 | -0.467 | 10.824 | 6.373 | 28.189 | -6.508 |
Accounts Payables
| -44.87 | 29.875 | -47.379 | -495.732 | -22.553 | -52.723 | -79.935 | -68.664 | -190.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 11.623 | -2.32 | -2.717 | -4.146 | 0.969 | -66.37 | -89.346 | -87.589 | -220.022 | -18.561 | 21.902 | 92.01 | 107.713 | 48.599 | -123.627 | 97.81 | 49.74 | 35.126 | -5.712 | -49.758 | -62.923 | 24.907 | -98.176 | -0.117 | -18.428 | -47.07 |
Other Non Cash Items
| 46.198 | 30.707 | 0.208 | 9.496 | 41.678 | 38.438 | 68.707 | 47.77 | 65.632 | 110.804 | 0.853 | 33.93 | 23.89 | 13.069 | -13.837 | 21.996 | 55.836 | 35.195 | 22.303 | 14.998 | 19.187 | 12.635 | 20.083 | -0.514 | 13.34 | 0.613 |
Operating Cash Flow
| -148.964 | 45.08 | 75.907 | 119.382 | 144.2 | 231.439 | 178.828 | 167.075 | -33.346 | -74.694 | 95.158 | 108.02 | 81.878 | 77.178 | -24.348 | 220.7 | 331.976 | 125.955 | 54.139 | -3.317 | -15.398 | 76.199 | -22.401 | 48.567 | 68.571 | -15.289 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -566.135 | -203.706 | -96.606 | -97.893 | -119.758 | -76.528 | -80.909 | -112.945 | -109.938 | -94.629 | -50.038 | -117.459 | -200.961 | -115.565 | -149.933 | -219.763 | -48.944 | -18.729 | -25.843 | -47.584 | -65.739 | -50.524 | -46.845 | -25.106 | -135.578 | -2.959 |
Acquisitions Net
| 0 | 3.492 | 0.744 | 41.366 | 0.147 | 0.108 | 0 | 1.351 | 109.961 | 1.169 | 59.84 | 117.669 | 12.425 | 13 | 13.252 | 0.055 | -1.152 | 0 | 26.043 | 47.609 | 66.083 | 0 | 0.022 | 25.622 | 0 | 0 |
Purchases Of Investments
| 0 | -10 | -80 | -830 | -0.147 | 0 | 0 | 0 | -10 | -34 | -2 | -8 | -7.05 | -8 | -67.61 | -15 | -29.56 | -2.3 | -0.95 | -13 | -20.44 | -2 | -9 | -21.642 | -83.567 | 0 |
Sales Maturities Of Investments
| 0 | 91.966 | 61.761 | 773.498 | 0.12 | 0.2 | 0.24 | 2.51 | 0.35 | 38.446 | 37.465 | 7.116 | 8 | 12.311 | 10.44 | 10 | 1.456 | 0 | 1.94 | 13.045 | 10 | 0 | 26 | 8.028 | 0 | 0 |
Other Investing Activites
| 0.353 | -3.49 | 0 | 0.206 | 0.147 | 0.108 | 1 | 1.351 | -109.938 | 10 | -50.038 | -117.459 | 16.335 | 2.542 | 0.507 | 56 | 0.436 | 0.06 | -25.843 | -47.584 | -65.739 | 0.608 | 10 | -25.106 | 0.499 | -2.959 |
Investing Cash Flow
| -565.781 | -121.738 | -114.101 | -112.823 | -119.491 | -76.22 | -79.669 | -109.084 | -119.564 | -79.015 | -4.773 | -118.134 | -171.251 | -95.713 | -193.344 | -168.707 | -77.763 | -20.969 | -24.653 | -47.514 | -75.835 | -51.916 | -19.823 | -38.205 | -218.645 | -2.958 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 262.41 | 236.56 | -10.885 | -238.513 | 12.541 | -43.362 | 26.88 | -57.349 | -50.008 | 224.256 | -94.376 | 8.577 | 38.991 | 51.29 | 190.68 | 3 | -134.5 | -51.5 | -27.37 | 40.2 | 26 | 35.37 | 55.246 | 11.588 | -5.106 | 33.09 |
Common Stock Issued
| 0 | 0 | 0 | -5.873 | 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 | 5.873 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -31.562 | -21.159 | -20.64 | -77.4 | -29.339 | -50.92 | -31.833 | -35.519 | -36.071 | -21.249 | -26.383 | -25.756 | -21.066 | -12.815 | -6.186 | -26.747 | -10.384 | -13.485 | -15.727 | -11.765 | -12.476 | -19.373 | -9.641 | -13.087 | -12.5 | -10.892 |
Other Financing Activities
| 470.238 | 101.133 | -0.237 | 424.925 | -0 | 1.866 | -62.843 | -3 | 201.002 | 38.229 | 0 | 0 | 12 | 3 | 1.888 | 19.672 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 244.051 | 0 |
Financing Cash Flow
| 701.086 | 300.942 | -46.774 | 103.138 | -16.799 | -122.416 | -67.795 | -95.868 | 114.923 | 241.236 | -120.759 | -17.179 | 29.925 | 41.475 | 186.382 | -4.075 | -144.884 | -64.985 | -43.097 | 28.435 | 13.524 | 15.997 | 45.605 | -1.499 | 226.445 | 22.198 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.12 | 1.426 | -1.498 | -3.811 | 2.19 | -0.084 | 2.791 | 0.128 | 0.234 | 0.015 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0.064 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
Net Change In Cash
| -13.539 | 225.71 | -86.466 | 105.886 | 10.1 | 32.718 | 34.155 | -37.749 | -37.753 | 87.542 | -30.373 | -27.292 | -59.448 | 22.939 | -31.31 | 47.918 | 109.328 | 40 | -13.548 | -22.397 | -77.709 | 40.281 | 3.381 | 8.863 | 76.37 | 3.951 |
Cash At End Of Period
| 415.244 | 428.782 | 203.072 | 289.538 | 183.653 | 173.552 | 140.835 | 106.679 | 144.429 | 182.182 | 94.639 | 125.013 | 152.305 | 211.753 | 188.813 | 220.124 | 172.205 | 62.11 | 22.11 | 35.659 | 58.055 | 135.765 | 95.484 | 92.103 | 83.24 | 6.869 |