Ningxia Orient Tantalum Industry Co., Ltd.
SZSE:000962.SZ
11.76 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 190.437 | 171.902 | 88.955 | 49.335 | 41.941 | 30.243 | -379.973 | 29.252 | -636.243 | -336.713 | 3.73 | 102.753 | 233.773 | 81.49 | 34.991 | 66.016 | 69.382 | 37.859 | 36.069 | 39.95 | 17.401 | 15.294 | 178.398 | 151.944 | 53.238 |
Depreciation & Amortization
| 42.71 | 55.934 | 50.983 | 56.318 | 59.008 | 111.543 | 181.056 | 194.633 | 210.152 | 203.691 | 164.364 | 148.582 | 131.125 | 92.61 | 76.141 | 56.844 | 56.102 | 55.786 | 57.081 | 52.852 | 42.236 | 35.023 | 30.901 | 28.103 | 23.742 |
Deferred Income Tax
| 0 | 0.301 | 0.011 | 0.049 | 0.064 | -0.089 | -0.087 | 74.47 | -50.241 | 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 |
Change In Working Capital
| -39.101 | -47.333 | -64.974 | -99.268 | 158.242 | -81.545 | 179.799 | 99.156 | 274.613 | 95.393 | -356.165 | -347.425 | -571.851 | -151.157 | -210.592 | -361.745 | -59.189 | 31.309 | 3.605 | -2.599 | 118.604 | 2.96 | -334.125 | -92.688 | -63.702 |
Accounts Receivables
| -104.597 | -42.741 | 5.567 | -83.277 | 55.592 | 62.577 | 118.461 | -291.531 | 70.334 | 86.127 | 229.97 | -116.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -12.014 | -56.543 | -77.576 | -28.02 | 129.066 | 150.826 | 89.809 | 334.197 | 313.328 | 228.139 | -273.073 | -120.869 | -147.141 | -20.715 | -180.381 | -252.081 | -36.856 | 12.236 | 21.798 | -58.751 | 184.56 | -25.459 | -316.213 | -37.965 | -101.578 |
Accounts Payables
| 77.527 | 51.65 | 7.024 | 11.98 | -26.479 | -294.859 | -28.383 | -17.98 | -58.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.017 | 0.301 | 0.011 | 0.049 | 0.064 | -232.371 | 89.991 | -235.041 | -38.715 | -132.746 | -83.092 | -226.557 | -424.71 | -130.442 | -30.212 | -109.664 | -22.333 | 19.072 | -18.193 | 56.152 | -65.956 | 28.419 | -17.912 | -54.723 | 37.877 |
Other Non Cash Items
| -102.538 | -119.756 | -31.768 | -13.278 | -29.23 | 2.205 | 255.078 | 20.028 | 414.331 | 209.963 | 104.356 | 152.888 | 15.545 | 72.742 | 14.955 | 30.934 | 22.65 | 18.553 | 15.976 | 20.167 | 19.018 | 24.991 | 24.651 | 6.676 | 15.34 |
Operating Cash Flow
| 91.508 | 60.747 | 43.197 | -6.894 | 229.962 | 62.446 | 235.961 | 343.067 | 262.853 | 172.333 | -83.715 | 56.798 | -191.407 | 95.686 | -84.505 | -207.951 | 88.945 | 143.507 | 112.731 | 110.37 | 197.259 | 78.268 | -100.176 | 94.035 | 28.618 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -133.372 | -54.726 | -0.975 | -1.628 | -1.602 | -5.485 | -1.755 | -6.65 | -7.687 | -62.31 | -140.698 | -330.16 | -478.341 | -302.5 | -195.491 | -200.239 | -105.335 | -31.69 | -33.424 | -36.489 | -86.95 | -118.884 | -121.274 | -71.794 | -65.626 |
Acquisitions Net
| 0 | 65.611 | 0.611 | 0 | 16.609 | 0 | 0.737 | 0.003 | 7.687 | 76.22 | 151.756 | 330.701 | 51.132 | 302.5 | 15.74 | 203.664 | 108.317 | 31.714 | 33.429 | 36.548 | 0 | 0.011 | 121.277 | 0 | 0 |
Purchases Of Investments
| 0 | -65.611 | 0 | 0 | 2.246 | 0 | 0 | 0 | -31.496 | -3.175 | -1.274 | -5.58 | -1.531 | -1.808 | -2.214 | -0.447 | -11.657 | -0.574 | -3.914 | -32.643 | -11.046 | -9.749 | -43.885 | -18.461 | 0 |
Sales Maturities Of Investments
| 53.2 | 9.88 | 0 | 0 | 33.078 | 0.5 | 0 | 0.5 | 36.352 | 3.18 | 4.6 | 5.772 | 2.038 | 2.523 | 2.117 | 11.084 | 13.725 | 5.221 | 8.28 | 2.491 | 18.043 | 2.568 | 0.587 | 0 | 0 |
Other Investing Activites
| -12.508 | 63.028 | -0.693 | -1.628 | -1.602 | -8.161 | 0.737 | 352.003 | -7.687 | -62.31 | -140.698 | -330.16 | 2.114 | -302.5 | 0.939 | -200.239 | -105.335 | -31.69 | -33.424 | -36.489 | 0.201 | -0 | -121.274 | 0.091 | -65.626 |
Investing Cash Flow
| -92.68 | 18.182 | -1.057 | -1.628 | 48.728 | -13.146 | -1.019 | 345.853 | -2.832 | -48.394 | -126.315 | -329.428 | -424.588 | -301.785 | -178.907 | -186.177 | -100.286 | -27.02 | -29.052 | -66.583 | -79.751 | -126.054 | -164.569 | -90.164 | -65.626 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -150.78 | 50.78 | -25 | -180 | -235 | -200 | -412.073 | -355.274 | -271.546 | 39.867 | 123.866 | 96.786 | 182.464 | 419.464 | 256.964 | 464.036 | 122.404 | -71.046 | -7.969 | -26.116 | -117.673 | -161.087 | 217.8 | 14.922 | -27.905 |
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 |
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 |
Dividends Paid
| -2.147 | -2.768 | -2.052 | -6.554 | -15.519 | -26.471 | -34.359 | -51.715 | -76.789 | -101.659 | -99.747 | -117.018 | -120.688 | -65.598 | -65.901 | -53.09 | -30.312 | -19.437 | -31.335 | -18.727 | -9.937 | -18.611 | -72.436 | -37.485 | -16.246 |
Other Financing Activities
| 693.115 | 8.286 | -6.476 | -0 | 0 | 128 | 4.739 | -0.712 | -1.188 | -203.476 | 190.15 | -73.772 | 900.968 | 27.762 | 22.609 | -6.547 | -0 | 0 | 0 | 0 | 5.7 | 11.4 | -0 | 5.068 | 599.217 |
Financing Cash Flow
| 540.189 | 56.298 | -33.528 | -186.554 | -250.519 | -98.471 | -441.693 | -407.701 | -349.523 | -265.268 | 214.269 | -94.004 | 962.743 | 381.627 | 213.671 | 404.4 | 92.092 | -90.483 | -39.303 | -44.842 | -121.91 | -168.298 | 145.364 | -17.495 | 555.066 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.961 | 5.647 | -3.299 | -2.717 | 1.717 | 12.58 | -8.636 | 9.304 | 8.151 | 0.316 | -6.829 | -3.371 | -3.003 | -5.653 | -0.577 | -2.2 | -4.052 | -1.682 | 0.468 | -0.491 | -0.271 | -0.272 | -0.726 | -1.015 | 0 |
Net Change In Cash
| 542.977 | 140.874 | 5.314 | -197.792 | 29.889 | -36.591 | -215.387 | 290.523 | -81.352 | -141.014 | -2.59 | -370.005 | 343.745 | 169.875 | -50.318 | 8.072 | 76.699 | 24.322 | 44.843 | -1.546 | -4.673 | -216.357 | -120.107 | -14.639 | 518.058 |
Cash At End Of Period
| 790.817 | 247.84 | 106.966 | 101.652 | 299.445 | 269.556 | 306.147 | 521.534 | 231.011 | 312.363 | 453.377 | 455.967 | 825.972 | 482.227 | 312.352 | 354.262 | 346.19 | 266.586 | 242.264 | 197.421 | 198.967 | 203.64 | 419.996 | 540.104 | 554.742 |