Tibet Cheezheng Tibetan Medicine Co., Ltd.
SZSE:002287.SZ
24.08 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 228.225 | 97.461 | 200.694 | 68.238 | 219.504 | 92.763 | 112.865 | 127.221 | 145.237 | 87.085 | 68.487 | -340.692 | 885.164 | 103.435 | 79.966 | 102.771 | 172.494 | 48.73 | 88.935 | 73.242 | 117.301 | 84.775 | 73.01 | 55.629 | 113.048 | 77.081 | 92.819 | 38.374 | 100.336 | 69.313 | 88.54 | 40.066 | 96.264 | 64.992 | 77.429 | 35.222 | 96.727 | 55.534 | 64.856 | 41.925 | 80.983 | 49.771 | 61.076 | 37.504 | 69.423 | 45.37 | 77.343 | 23.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 0 | 34.278 | 34.278 | 26.591 | -40.378 | 21.295 | 21.295 | 21.69 | 21.69 | 21.265 | 21.265 | 24 | -23.181 | 9.269 | 9.269 | 43.791 | -21.137 | 21.137 | 0 | 36.032 | -16.984 | 16.984 | 0 | 23.147 | -10.318 | 10.318 | 0 | 23.033 | -11.861 | 11.861 | 0 | 30.409 | -15.757 | 15.757 | 0 | 33.245 | -14.798 | 14.798 | 0 | 25.402 | -12.245 | 12.245 | 0 | 24.019 | -11.279 | 11.279 | 0 | 15.597 | -7.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -427.469 | 410.27 | 0 | -75.959 | -445.318 | -5.947 | 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 | 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 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0.395 | -0.474 | 0.474 | 0 | 1.296 | -1.959 | 1.959 | 0 | 4.894 | -4.022 | 3.526 | 0 | 9.583 | -5.629 | 5.629 | 0 | 14.05 | 0 | 5.142 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 38.003 | 461.421 | -461.421 | 0 | 166.428 | 552.808 | -552.808 | 0 | 341.058 | -245.044 | 244.871 | 0 | -296.947 | -213.075 | 213.075 | 0 | -103.859 | -32.263 | 32.263 | 0 | 103.945 | -379.677 | 379.677 | 0 | -43.322 | -43.123 | 43.123 | 0 | -2.238 | 163.605 | -163.605 | 0 | -56.337 | -120.903 | 120.903 | 0 | -91.64 | -78.783 | 78.783 | 0 | -36.69 | -94.552 | 94.552 | 0 | -43.453 | 19.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 41.954 | 435.671 | -435.671 | 0 | 165.449 | 540.201 | -540.201 | 0 | 369.703 | -231.168 | 231.048 | 0 | -349.102 | -141.444 | 141.444 | 0 | -101.961 | -25.019 | 25.019 | 0 | 110.542 | -385.607 | 385.607 | 0 | -36.457 | -43.057 | 43.057 | 0 | -1.387 | 163.681 | -163.681 | 0 | -86.024 | -80.514 | 80.514 | 0 | -109.759 | -47.659 | 47.659 | 0 | -49.389 | -72.183 | 72.183 | 0 | -59.926 | 38.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -28.459 | 25.75 | -25.75 | 0 | 0.979 | 12.607 | -12.607 | 0 | -24.038 | -15.629 | 15.557 | 0 | -32.474 | 5.465 | -5.465 | 0 | -1.897 | 0.641 | -0.641 | 0 | -9.17 | 5.93 | -5.93 | 0 | -6.864 | -0.066 | 0.066 | 0 | -0.851 | -0.077 | 0.077 | 0 | 29.686 | -40.388 | 40.388 | 0 | 18.119 | -31.124 | 31.124 | 0 | 12.699 | -22.369 | 22.369 | 0 | 16.473 | -19.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 24.508 | 0 | 0 | 0 | 12.377 | 0 | 0 | 0 | -4.607 | 1.753 | -1.733 | 0 | 84.629 | -77.096 | 77.096 | 0 | 0 | -7.884 | 7.884 | 0 | 2.573 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0 | 47.653 | -288.789 | 561.833 | -170.463 | 217.601 | -21.295 | -112.865 | -127.221 | 620.278 | -46.016 | 425.006 | 334.605 | -418.499 | 34.935 | 147.367 | -6.374 | -333.795 | 270.083 | 109.173 | 39.611 | 102.978 | -161.43 | -104.335 | 382.257 | -254.617 | 30.233 | -101.048 | -5.585 | 84.87 | -28.963 | 23.159 | -75.705 | 139.99 | -16.275 | -8.921 | 66.662 | -69.882 | 28.136 | 138.543 | -50.277 | -16.42 | 67.806 | -13.607 | 10.995 | -14.022 | 14.411 | -11.282 | -86.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| 0 | 241.6 | -191.328 | 827.121 | -109.126 | 407.724 | 92.763 | 112.865 | 127.221 | 229.983 | 9.28 | 469.492 | -6.087 | 457.396 | 129.101 | -16.24 | -143.444 | 78.541 | 318.813 | 144.332 | 63.606 | 274.669 | -76.655 | 95.767 | 47.892 | 248.425 | 107.313 | -28.517 | -22.194 | 240.19 | 40.35 | 139.87 | 112.208 | 88.406 | 48.717 | 45.415 | -33.817 | 162.546 | 83.67 | 137.161 | -99.381 | 155.591 | 117.577 | 34.798 | -57.332 | 161.232 | 59.78 | 81.658 | -70.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -9.644 | -146.759 | -46.905 | -128.52 | -41.379 | -38.131 | -26.784 | -85.217 | -34.187 | -82.377 | -70.616 | -51.561 | -31.312 | -28.006 | -14.693 | -176.703 | -10.236 | -23.903 | -128.128 | -22.297 | -8.679 | -8.081 | -13.214 | -57.298 | -28.524 | -17.589 | -25.532 | -25.109 | -16.112 | -13.315 | -11.59 | -96.399 | -26.065 | -31.135 | -26.276 | -44.906 | -22.771 | 8.875 | -6.102 | -14.06 | -13.256 | -38.644 | -15.515 | -26.228 | -21.668 | -11.487 | -15 | -28.325 | -19.195 | -7.214 | -6.915 | -45.494 | -17.29 | -15.317 | -8.889 | -11.216 | -29.561 | -7.34 | -9.205 | -6.89 | -9.101 | 2.008 | -2.457 | -0.142 |
Acquisitions Net
| 0 | 0 | 0 | -0.599 | 0 | 0.036 | 0 | -3.836 | -0 | 0 | 0 | -0.601 | -29.2 | 0 | 0 | 176.703 | 0 | 0 | 128.128 | 0 | 0 | 0 | 13.214 | 57.298 | 28.529 | 17.589 | 25.532 | 25.228 | 16.145 | 0 | 0 | 96.425 | 26.065 | 31.135 | 26.276 | 44.915 | 22.771 | -8.875 | 6.102 | 14.061 | 13.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.405 | -0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -632.464 | -453.24 | -540 | 0 | -470 | -440 | -582.43 | -207.991 | -130 | -529.433 | -550.576 | -876.399 | -980.455 | -1,037.85 | -600 | -30 | 0 | 0 | -800 | 0 | 0 | 0 | -300 | -180 | -440 | -505 | -430 | -451 | -428 | 0 | 0 | -200 | -290 | -70 | -60 | -732 | -52.025 | -28 | -148 | -693.648 | -12.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 167.248 | 1,022.749 | 310.023 | 83.044 | 411.451 | 258.641 | 412.737 | 237.805 | 432.462 | 261.11 | 424.524 | 241.65 | 1,002.693 | 280.153 | 0 | 30.084 | 509.818 | 4.049 | 32.46 | 0 | 228.391 | 356.26 | 143.567 | 485.399 | 265.262 | 787.599 | 50.156 | 558.822 | 162.452 | 196.648 | 6.927 | 274.058 | 151.691 | 275.455 | 0.001 | 665.481 | 18.501 | 95.712 | 71.913 | 355.342 | 14.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | -229.977 | 0 | -0 | 0 | 0 | 3.836 | 0 | -0 | 0 | 0.003 | 4.417 | 216.712 | -14.693 | -176.703 | 0.085 | 0.22 | -128.128 | -22.297 | -8.679 | 1.905 | -13.214 | -0 | 0.005 | -0 | -25.532 | -0.001 | 0.033 | -222.468 | -0 | -2.602 | 0 | -31.135 | -26.276 | 12.01 | 0 | 8.875 | -6.102 | 0.001 | -0 | 0.305 | -15.515 | 0.002 | -21.668 | 0.024 | -15 | 39.601 | -19.195 | -31.5 | -6.915 | -37.489 | -17.29 | -0.388 | -8.889 | 0.074 | 0.42 | -7.34 | -9.205 | -6.89 | -9.101 | 0.001 | -2.457 | 0 |
Investing Cash Flow
| -474.86 | 422.75 | -276.882 | -46.075 | -99.928 | -219.455 | -196.477 | -55.403 | 268.275 | -350.7 | -196.668 | -686.91 | -4.657 | -849.144 | -614.693 | -176.62 | 499.667 | -19.634 | -895.668 | -22.297 | 219.712 | 350.084 | -169.647 | 248.101 | -203.257 | 265.01 | -405.376 | 82.713 | -281.627 | -39.135 | -4.663 | -24.943 | -164.373 | 174.32 | -86.275 | -99.415 | -56.295 | 76.587 | -82.189 | -352.365 | -11.842 | -38.339 | -15.515 | -26.226 | -21.668 | -11.463 | -15 | 11.276 | -27.295 | -38.714 | -6.915 | -83.388 | -17.83 | -15.705 | -8.889 | -11.142 | -29.141 | -7.34 | -9.205 | -6.89 | -9.101 | 2.009 | -2.457 | -0.142 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -138.4 | -439.2 | -602.5 | -200.254 | -250.954 | -100 | -203.1 | -98 | -275.152 | -61.544 | -32.524 | -208.324 | -1 | -100 | -100 | -300 | -260 | -100 | 0 | 0 | 0 | 0 | -100 | -165 | 0 | -120 | -77 | -66 | -21.496 | -95 | 0 | -130 | 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 | 0 | 0 | 0 | -3.184 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -250.456 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -0.497 | 0 | 0 | 0 | -0.95 | 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 | 0 | 0 | 0 | -0.6 | 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
| -270.758 | -5.855 | -2.972 | -206.724 | -206.079 | -5.982 | -3.413 | -0.856 | -319.355 | -7.737 | -12.563 | -4.162 | -186.944 | -2.06 | -2.371 | -2.889 | -188.061 | -3.028 | -0.791 | -1.613 | -165.522 | 0 | 0 | -0.435 | -171.18 | -1.112 | -2.529 | -1.549 | -159.133 | -0.291 | -1.141 | 0 | -167.453 | -1.485 | 0 | 0 | 0 | -157.934 | 0 | 0 | 0 | -142.1 | 0 | 0 | 0 | -125.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 1.176 | -5.472 | -0.383 | 203.329 | 249.44 | 752.755 | 199.489 | 420.627 | 62.581 | 279.912 | 31.969 | 201.084 | 44.101 | 249.44 | -2.371 | 31.188 | 740.578 | 260 | 100.431 | 0.315 | 135.408 | 31.61 | 0.482 | -100 | 193.208 | -181.852 | 286.412 | 99.737 | 140.415 | -75.46 | 173.117 | -45.399 | 110.058 | -55.72 | 49.868 | 79.087 | 0 | 0 | 0 | 7.5 | 0 | 0.6 | 0 | 11.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.074 | 0 | 0 | 0 | -2.184 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -269.582 | -146.07 | 435.845 | -615.944 | -156.893 | 244.865 | 96.075 | 216.671 | -354.774 | -2.978 | -42.139 | 164.399 | -351.167 | 246.38 | -102.371 | -71.701 | 552.517 | 256.972 | 101.222 | -1.298 | 135.408 | 31.61 | 0.482 | -100.435 | -142.973 | -182.964 | 163.883 | 21.188 | -84.718 | -97.246 | 76.976 | -45.399 | -187.395 | -55.72 | 49.868 | 79.087 | 0 | -157.934 | 0 | 7.5 | 0 | -141.5 | 0 | 11.25 | 0 | -125.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | -0.074 | 0 | 0 | -2.184 | 458.248 | 0 | -3.184 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.634 | 0.167 | 0.064 | -0.506 | -0.235 | 1.815 | -0.46 | -0.685 | 1.96 | 1.831 | -0.139 | -0.552 | 0.127 | -0.557 | 0.233 | -1.426 | -1.348 | -0.036 | 0.555 | -0.487 | 0.995 | 0.723 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -558.774 | 518.504 | -32.302 | 179.526 | -366.182 | 434.949 | -282.431 | 253.895 | -131.427 | -121.865 | -229.666 | -59.373 | -368.75 | -147.414 | -587.729 | -265.56 | 907.947 | 315.841 | -475.079 | 120.251 | 419.722 | 657.085 | -245.819 | 243.433 | -298.339 | 330.471 | -134.18 | 75.383 | -388.539 | 103.808 | 112.663 | 69.528 | -239.56 | 207.006 | 12.311 | 25.086 | -90.113 | 81.199 | 1.481 | -207.705 | -111.222 | -24.248 | 102.062 | 19.822 | -79 | 23.909 | 44.78 | 92.933 | -97.728 | -11.137 | 10.275 | -70.841 | -89.005 | -48.841 | -31.291 | 51.23 | -63.576 | -46.063 | -7.447 | -37.342 | 449.147 | 2.009 | 8.032 | -0.142 |
Cash At End Of Period
| 315.875 | 875.746 | 356.202 | 403.434 | 223.908 | 590.09 | 155.141 | 437.571 | 183.676 | 315.103 | 436.967 | 666.634 | 726.007 | 1,094.757 | 1,242.171 | 1,829.9 | 2,095.461 | 1,187.513 | 871.672 | 1,346.751 | 1,226.5 | 806.778 | 149.693 | 395.512 | 152.078 | 450.417 | 119.946 | 254.126 | 178.742 | 567.282 | 463.473 | 350.811 | 281.283 | 520.843 | 313.837 | 301.526 | 276.439 | 366.552 | 285.353 | 283.873 | 491.577 | 602.8 | 627.048 | 524.986 | 505.164 | 584.164 | 560.255 | 515.474 | 422.541 | 520.269 | 531.406 | 521.131 | 591.972 | 680.977 | 729.818 | 761.11 | 709.879 | 773.456 | 819.519 | 826.966 | 449.147 | 2.009 | 222.98 | -0.142 |