FSPG Hi-Tech CO., Ltd.
SZSE:000973.SZ
4.43 (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
| 213.966 | 180.778 | 161.17 | 99.926 | 68.791 | 120.933 | 118.056 | 156.678 | 125.514 | 111.617 | 104.816 | 123.269 | 564.467 | 250.72 | 37.739 | -194.199 | 35.346 | -97.398 | -2.735 | 54.228 | 115.66 | 117.798 | 101.695 | 75.629 | 65.894 |
Depreciation & Amortization
| 123.845 | 134.628 | 127.694 | 133.425 | 134.949 | 146.778 | 152.516 | 136.181 | 135.48 | 138.129 | 142.665 | 137.455 | 129.697 | 152.076 | 168.312 | 175.136 | 164.788 | 157.104 | 142.807 | 126.573 | 112.499 | 76.337 | 62.052 | 62.394 | 57.54 |
Deferred Income Tax
| 0 | -3.866 | -2.547 | 0.073 | -23.682 | -2.202 | -6.008 | 0.654 | -2.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 2.089 | 2.639 | 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
| -11.137 | -177.578 | -93.749 | -19.26 | -708.702 | 761.859 | 363.239 | -54.296 | 231.056 | -76.346 | -8.444 | 164.493 | -346.603 | -166.763 | 40.913 | 19.4 | -38.533 | 102.319 | 153.552 | -235.95 | -50.418 | 23.141 | 45.335 | -279.937 | -218.926 |
Accounts Receivables
| 34.559 | -61.935 | -89.98 | -3.117 | -201.954 | 11.162 | -32.123 | -76.285 | 120.493 | -127.01 | 101.106 | 131.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -27.752 | -113.077 | -38.234 | -9.184 | -175.34 | -152.618 | -184.774 | -59.658 | 203.61 | -145.031 | -35.969 | 306.755 | -380.934 | -41.295 | -142.814 | 127.033 | -46.352 | -26.2 | 85.361 | -166.762 | -87.08 | -47.981 | -18.7 | -65.757 | -28.692 |
Accounts Payables
| -17.943 | 1.3 | 37.013 | -7.031 | -307.726 | 905.516 | 586.144 | 80.993 | -90.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -3.866 | -2.547 | 0.073 | -23.682 | 914.476 | 548.014 | 5.362 | 27.446 | 68.685 | 27.525 | -142.262 | 34.331 | -125.468 | 183.727 | -107.634 | 7.819 | 128.519 | 68.19 | -69.187 | 36.662 | 71.122 | 64.035 | -214.18 | -190.234 |
Other Non Cash Items
| 14.426 | 38.902 | 93.832 | 162.541 | 175.971 | 67.188 | 65.075 | 69.814 | 5.276 | -10.988 | 53.837 | 31.788 | -444.84 | -22.805 | 67.943 | 130.22 | 80.649 | 112.245 | 65.224 | 39.919 | 6.678 | 13.471 | 7.783 | 18.429 | 50.717 |
Operating Cash Flow
| 341.101 | 174.953 | 289.039 | 376.633 | -328.991 | 1,096.757 | 698.886 | 308.377 | 497.325 | 162.411 | 292.874 | 457.006 | -97.278 | 213.228 | 314.907 | 130.558 | 242.251 | 274.268 | 358.848 | -15.229 | 184.419 | 230.747 | 216.865 | -123.485 | -44.774 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -299.425 | -74.961 | -90.92 | -91.1 | -79.525 | -91.311 | -90.166 | -155.302 | -179.81 | -138.802 | -164.992 | -110.07 | -260.24 | -476.153 | -21.435 | -38.924 | -51.025 | -151.64 | -310.781 | -406.246 | -260.103 | -425.548 | -306.252 | -148.365 | -44.89 |
Acquisitions Net
| 0 | 314.199 | 2.285 | 0.015 | 89.127 | 1.893 | -0.001 | 5.459 | 163.789 | 45.822 | 0 | 116.424 | 111.821 | 17.708 | 0 | 41.464 | 0 | 5.59 | 324.172 | 406.534 | 4.383 | 0.02 | 8.556 | 148.813 | 0 |
Purchases Of Investments
| -20 | -1,676.96 | -11.183 | 1.652 | 3.126 | -1,404.173 | 8.771 | -828.01 | 1.832 | 3.428 | 0 | 112.541 | -11.95 | -3.207 | 0 | -3.57 | 0 | -70.636 | -21.258 | -49.215 | -14.312 | -8 | -30.2 | -0.01 | 0 |
Sales Maturities Of Investments
| 22.596 | 32.924 | 51.818 | 204.183 | 46.329 | 39.997 | 17.317 | 44.586 | 61.39 | 55.589 | 72.402 | 43.572 | 54.102 | 28.085 | 24.78 | 33.415 | 5.727 | 12.575 | 20.84 | 19.472 | 9.74 | 11.523 | 10.05 | 7.44 | 1.804 |
Other Investing Activites
| 125.71 | 1,410.593 | -93.626 | -65.672 | 43.433 | -40.14 | -260.622 | 397.498 | -527.667 | -43.195 | -123.204 | -110.07 | 84.705 | 320.897 | 2.469 | -38.924 | 2.343 | 19.156 | -310.781 | -406.246 | 5.378 | -4.545 | 24.405 | -148.365 | 0.156 |
Investing Cash Flow
| -171.119 | 5.795 | -141.625 | 49.078 | 102.489 | -91.454 | -324.701 | 286.781 | -480.466 | -77.159 | -215.794 | 52.397 | -21.56 | -112.669 | 5.814 | -6.538 | -42.954 | -184.954 | -297.808 | -435.701 | -254.915 | -426.55 | -293.441 | -140.487 | -42.93 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -217.357 | 120.025 | -76.001 | -291.089 | -179.488 | -541.822 | 232.628 | -483.53 | 189.938 | -134.678 | 206.064 | -356.206 | 325.84 | -81.532 | -207.701 | 26.069 | -132.671 | -158.312 | 512.838 | 0 | 267.17 | 183.451 | 49.776 | 42.9 | 174.831 |
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
| -64.178 | -36.762 | -29.023 | -29.023 | -56.268 | -124.849 | -145.057 | -146.816 | -115.01 | -137.602 | -111.829 | -140.048 | -91.684 | -75.854 | -111.432 | -136.514 | -121.528 | -119.242 | -162.238 | -153.248 | -155.217 | -119.894 | -113.238 | -98.54 | -76.933 |
Other Financing Activities
| -26.477 | 306.593 | -1.8 | 18.711 | -246.302 | -48.096 | -43.963 | -29.377 | -3.722 | 150.086 | -229.3 | 33.187 | -2.721 | 96.645 | 53.521 | 7.316 | -22.569 | 6.963 | 9.341 | 585.472 | -1.712 | 32.935 | 39.969 | 581.674 | -0.981 |
Financing Cash Flow
| -308.082 | 359.465 | -129.219 | -347.078 | -481.701 | -714.767 | 43.607 | -659.723 | 71.206 | -122.195 | -135.065 | -481.662 | 231.434 | -60.74 | -265.612 | -103.129 | -256.403 | -270.591 | 359.941 | 561.028 | 110.241 | 96.492 | -23.493 | 526.034 | 96.918 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.389 | 2.806 | -0.745 | -3.911 | 1.08 | 3.018 | -4.23 | 6.933 | 4.553 | 0.365 | -1.888 | -0.446 | -1.318 | -2.724 | -0.327 | -1.033 | -0.509 | -1.477 | 3.164 | -0.857 | -1.474 | 0.637 | 0 | -0 | -0 |
Net Change In Cash
| -135.711 | 543.019 | 17.449 | 74.722 | -707.123 | 293.555 | 413.562 | -57.633 | 92.618 | -36.577 | -59.873 | 27.294 | 111.278 | 37.094 | 54.782 | 19.858 | -57.615 | -182.753 | 424.146 | 109.241 | 38.271 | -98.674 | -100.069 | 262.062 | 9.214 |
Cash At End Of Period
| 818.951 | 954.662 | 411.643 | 394.193 | 319.471 | 1,026.594 | 733.039 | 319.477 | 377.11 | 284.492 | 321.069 | 379.034 | 351.74 | 240.462 | 203.368 | 148.586 | 472.253 | 529.869 | 712.622 | 288.477 | 179.236 | 140.965 | 239.638 | 340.469 | 78.407 |