Sichuan Guoguang Agrochemical Co., Ltd.
SZSE:002749.SZ
10.49 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||
Net Income
| 52.641 | 149.617 | 67.756 | 79.206 | 54.137 | 114.157 | 54.536 | -54.979 | 23.253 | 99.568 | 40.879 | 17.763 | 42.611 | 105.795 | 40.003 | -26.484 | 45.029 | 97.386 | 54.913 | 20.211 | 39.803 | 93.507 | 47.613 | 58.197 | 38.183 | 88.935 | 49.274 | 25.347 | 34.903 | 85.914 | 39.132 | 12.835 | 22.783 | 71.147 | 32.482 | 15.602 | 25.459 | 60.88 | 31.874 | 5.28 | 13.078 | 77.669 | 27.559 |
Depreciation & Amortization
| 0 | 18.471 | 18.471 | 75.138 | -38.567 | 19.614 | 19.614 | 19.769 | 19.769 | 15.988 | 15.988 | 13.204 | 13.204 | 13.382 | 13.382 | 42.048 | -20.02 | 20.02 | 0 | 8.808 | -3.033 | 3.033 | 0 | 5.416 | -2.638 | 2.638 | 0 | 4.967 | -2.401 | 2.401 | 0 | 4.683 | -2.313 | 2.313 | 0 | 4.704 | -2.37 | 2.37 | 0 | 1.27 | 1.177 | 2.276 | 0 |
Deferred Income Tax
| 0 | -1.249 | 0 | 0 | 25.376 | -70.517 | 0 | 10.231 | -111.156 | -1.902 | 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 | 9.723 | 0 | 4.127 | -0.625 | 0.625 | 0 | 9.085 | -6.95 | 6.95 | 0 | 15.089 | -2.702 | 2.702 | 0 | 1.547 | 4.021 | -4.021 | 0 | 10.094 | 0 | 6.527 | 0 | 7.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -30.451 | 0 | -13.877 | 13.816 | -13.816 | 0 | -94.065 | 121.59 | -121.59 | 0 | -30.485 | 35.44 | -35.44 | 0 | -39.05 | 35.617 | -35.617 | 0 | -13.489 | 37.556 | -37.556 | 0 | -42.019 | 35.754 | -35.754 | 0 | -22.001 | 23.729 | -23.729 | 0 | 6.147 | 1.869 | -1.869 | 0 | 0.534 | 24.262 | -24.262 | 0 | 4.302 | -1.167 | -7.023 | 0 |
Accounts Receivables
| 0 | -49.507 | 0 | -50.158 | 39.767 | -39.767 | 0 | -31.183 | 14.074 | -14.074 | 0 | -30.289 | 3.452 | -3.452 | 0 | 3.025 | 12.044 | -12.044 | 0 | 0.547 | -12.631 | 12.631 | 0 | -24.317 | 15.173 | -15.173 | 0 | -19.016 | 15.222 | -15.222 | 0 | 2.941 | 4.508 | -4.508 | 0 | 9.744 | 5.526 | -5.526 | 0 | -2.447 | 10.2 | -10.2 | 0 |
Change In Inventory
| 0 | 8.029 | 0 | 32.376 | -25.951 | 25.951 | 0 | -62.881 | 107.517 | -107.517 | 0 | -15.284 | 34.69 | -34.69 | 0 | -43.623 | 20.129 | -20.129 | 0 | -23.517 | 56.539 | -56.539 | 0 | -24.754 | 20.581 | -20.581 | 0 | -2.984 | 8.507 | -8.507 | 0 | 3.206 | -2.64 | 2.64 | 0 | -9.21 | 18.736 | -18.736 | 0 | -1.53 | 9.307 | 3.176 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0.625 | -0.625 | 0 | -10.747 | 6.95 | -6.95 | 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 | 0 | 0 | 0 |
Other Working Capital
| 0 | 11.027 | 0 | 3.905 | -0.625 | 0.625 | 0 | 10.747 | -6.95 | 6.95 | 0 | 15.089 | -2.702 | 2.702 | 0 | 1.547 | 3.444 | -3.444 | 0 | 9.481 | -6.352 | 6.352 | 0 | 7.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.832 | -10.474 | 0 | 0 |
Other Non Cash Items
| 22.355 | 82.892 | -74.672 | -11.243 | 34.972 | 123.802 | -19.614 | 54.979 | -23.253 | 100.555 | -40.879 | -17.763 | 9.618 | -105.795 | -40.003 | 26.484 | -45.029 | -97.386 | -54.913 | -20.211 | -39.803 | -93.507 | -47.613 | -58.197 | -38.183 | -88.935 | -49.274 | -25.347 | -34.903 | -85.914 | -39.132 | -12.835 | -22.783 | -71.147 | -32.482 | -15.602 | -25.459 | -60.88 | -31.874 | 0.581 | 1.703 | -77.669 | -27.559 |
Operating Cash Flow
| 74.996 | 212.79 | -6.916 | 129.224 | 89.109 | 173.864 | 54.536 | -54.979 | 23.253 | 99.568 | -0 | 122.05 | 39.025 | 137.344 | 30.661 | 56.468 | 37.028 | 113.926 | 1.897 | 98.158 | 38.951 | 92.022 | -13.394 | 36.845 | 8.359 | 96.557 | 11.912 | 47.798 | 30.474 | 128.093 | -14.79 | 37.673 | 28.411 | 110.458 | -6.192 | 24.329 | 55.064 | 49.839 | 7.396 | 11.434 | 14.791 | 99.322 | -12.835 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -31.42 | -14.433 | -15.918 | -28.75 | -18.051 | -6.106 | -13.277 | -22.31 | -19.593 | -9.568 | -11.627 | -8.67 | -12.787 | -6.359 | -13.653 | -17.41 | -5.355 | -13.018 | -19.679 | -22.318 | -19.847 | -27.722 | -24.934 | -72.758 | -12.249 | -8.983 | -29.613 | -3.2 | -5.921 | -6.983 | -15.461 | -8.058 | -14.185 | -6.396 | -1.535 | -5.976 | -3.563 | -6.383 | -5.932 | -6.734 | -0.988 | -4.138 | -0.621 |
Acquisitions Net
| 0.035 | 0.018 | 0.321 | 0.01 | 0.817 | 0.013 | 0.012 | -5.002 | 0.095 | -155.928 | 0.151 | 0.632 | 0.005 | 0.059 | 1.06 | -16.161 | 0 | 0 | 0 | -70.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -230 | -270 | -200 | -449.998 | -0.817 | -0.013 | -0.012 | 0 | -0.095 | 96 | -96 | -1.32 | 0 | -32 | -9.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 244.503 | 155.497 | 350.898 | 300.264 | 0 | 44.484 | 24.923 | 12.4 | 0.44 | 0.024 | 0.024 | 3.155 | 9.99 | 0 | 0 | 45 | 0 | 0 | 0 | 0.392 | 0 | 0 | 0 | 0 | 0.456 | 1.55 | 0.19 | 1.082 | 0.36 | 0.537 | 1.756 | 1.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0.785 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -383.353 | -169.767 | 55.264 | 6.537 | 15.677 | 0.051 | -14.048 | -102.677 | 0.095 | -0 | -0.849 | 0.632 | 11.043 | 0.059 | 1.06 | -16.084 | 38.458 | 0.002 | -19.679 | -65.876 | -4.194 | 20.01 | 0.022 | 0.346 | 50 | -19.961 | 0.1 | 2.102 | 30.884 | -39.954 | 130.027 | 0.186 | 1.762 | -200.4 | 0.439 | -1.986 | 0.012 | -6.383 | -5.932 | 2.102 | 0.008 | 0.532 | 0.049 |
Investing Cash Flow
| -400.235 | -184.182 | 190.566 | -171.937 | -2.374 | 38.429 | -2.402 | -117.589 | -19.058 | -69.472 | -108.452 | -6.204 | -1.744 | -38.3 | -22.583 | 11.506 | 33.103 | -13.016 | -19.679 | -87.803 | -24.041 | -7.713 | -24.912 | -72.412 | 38.207 | -27.393 | -74.209 | -0.015 | 25.322 | -46.4 | 116.322 | -6.759 | -12.423 | -206.796 | -1.096 | -7.962 | -3.551 | -6.383 | -5.147 | -4.632 | -0.98 | -3.606 | -0.572 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -6.204 | -20 | 0 | 0 | -6.612 | -20 | -10.56 | -10 | 0 | 0 | 0 | -8.7 | -8.7 | 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 | -30 |
Common Stock Issued
| -43.549 | 43.549 | 0 | 0 | 3.306 | -3.306 | 0 | 2.023 | 0.981 | -0.981 | 0 | 32.83 | 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
| 0.649 | -0.649 | 0 | -4.353 | 0 | -3.306 | 0 | -2.023 | -0.981 | -0.981 | 0 | -6.683 | 0 | 0 | 0 | -1.805 | 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 |
Dividends Paid
| 0 | -110.666 | -130.513 | -3.187 | -5.083 | -88.604 | -0.039 | -0.801 | -2.259 | -96.714 | 0 | -1.438 | -1.438 | -96.001 | 0 | -0.637 | -0.079 | -93.102 | 0 | 0 | 0 | -50.443 | 0 | 0 | 0 | -150 | 0 | 0 | 0 | -225 | 0 | 0 | -5.625 | -69.375 | 0 | -0.024 | -5.152 | -54.824 | 0 | -0.34 | -0.34 | -0.34 | -50.34 |
Other Financing Activities
| -97.894 | -137.945 | 49.327 | 21.692 | 5.185 | 30.75 | 46.191 | 42.363 | 2.588 | -94.705 | 4.108 | 9.481 | -2.783 | -94.994 | 30.18 | -15.835 | 314.11 | -89.323 | 11.37 | -0.304 | -9.555 | 6.937 | 0 | 4.612 | 30.813 | -151.509 | 0.584 | -3.003 | -0.189 | -226.146 | -1.31 | 0 | 1.376 | -68.224 | 1.495 | -4.383 | 0.333 | -46.846 | 343.62 | -2.34 | -0.335 | 6.88 | -3.864 |
Financing Cash Flow
| -140.795 | -101.249 | -106.537 | 21.5 | 3.408 | -71.078 | 26.152 | 31.002 | -9.671 | -94.705 | 4.108 | 9.481 | -4.221 | -94.994 | 30.18 | -16.472 | 314.032 | -89.323 | 11.37 | -0.304 | -9.555 | -43.506 | 0 | 4.612 | 30.813 | -151.509 | 0.584 | -3.003 | -0.189 | -226.146 | -1.31 | 0 | -4.249 | -68.224 | 1.495 | -4.407 | -4.819 | -46.846 | 343.62 | -2.34 | -0.335 | 6.88 | -84.204 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.043 | 0.01 | -0.138 | -0.05 | 0.299 | 0.058 | 168.673 | 19.21 | 2.68 | -128.923 | 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
| 23.941 | -122.727 | 77.123 | -21.35 | 90.093 | 141.514 | 30.956 | 27.106 | 13.734 | -61.929 | -233.267 | 125.327 | 32.012 | 4.05 | 38.258 | 51.502 | 384.163 | 11.588 | -6.412 | 10.051 | 5.356 | 40.803 | -38.306 | -30.956 | 77.38 | -82.345 | -61.714 | 44.78 | 55.607 | -144.453 | 100.223 | 30.914 | 11.739 | -164.563 | -5.793 | 11.961 | 46.695 | -7.682 | 345.869 | 4.463 | 13.476 | 97.963 | -97.611 |
Cash At End Of Period
| 1,171.531 | 1,147.59 | 1,217 | 1,139.878 | 1,161.228 | 1,071.135 | 929.622 | 898.665 | 871.559 | 857.825 | 919.754 | 1,144.436 | 1,019.109 | 987.097 | 983.047 | 944.788 | 893.287 | 509.124 | 497.536 | 503.947 | 493.897 | 488.541 | 447.738 | 486.044 | 516.999 | 439.619 | 521.964 | 583.678 | 538.898 | 483.291 | 627.744 | 527.521 | 496.607 | 484.869 | 649.431 | 655.225 | 643.264 | 596.569 | 604.252 | 254.091 | 249.628 | 236.152 | 138.19 |