Beijing Sanfo Outdoor Products Co., Ltd
SZSE:002780.SZ
11.95 (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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||
Net Income
| 0.388 | 7.739 | 0.436 | 24.501 | 0.69 | 3.046 | 6.599 | -1.197 | -19.916 | -19.552 | 2.398 | -10.006 | -17.645 | -0.719 | 2.201 | -56.565 | -2.349 | 7.051 | -13.59 | -30.843 | -0.531 | 0.607 | 1.033 | 2.973 | -0.513 | 1.035 | 1.533 | -5.716 | -7.657 | 3.423 | -2.958 | 26.293 | 2.355 | 6.152 | 0.572 | 19.906 | 1.628 | 7.828 | 1.44 | 13.735 | 1.173 |
Depreciation & Amortization
| 0 | 21.124 | 21.124 | 69.029 | -33.018 | 20.366 | 20.366 | 19.313 | 19.313 | 16.853 | 16.853 | 16.713 | 16.713 | 12.458 | 12.458 | 16.67 | -7.057 | 7.057 | 0 | 11.38 | -5.028 | 5.028 | 0 | 3.378 | -0.64 | 0.64 | 0 | 1.241 | -0.606 | 0.606 | 0 | 1.19 | -0.56 | 0.56 | 0 | 1.048 | -0.505 | 0.505 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.399 | 0 | 0 | 0 | -0.709 | 0 | 0.625 | 0 | 1.194 | 0 | 1.483 | 0 | 3.051 | 0 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -92.337 | 0 | -116.446 | 79.194 | -79.194 | 0 | -118.73 | 90.314 | -90.314 | 0 | -22.555 | -14.291 | 14.291 | 0 | -69.054 | 26.335 | -26.335 | 0 | -69.838 | 20.548 | -20.548 | 0 | 1.034 | 3.425 | -3.425 | 0 | -29.594 | -7.716 | 7.716 | 0 | -44.895 | 18.575 | -18.575 | 0 | -44.474 | -3.066 | 3.066 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -29.349 | 0 | -27.43 | 32.94 | -32.94 | 0 | -4.273 | 47.072 | -47.072 | 0 | 1.026 | 15.66 | -15.66 | 0 | -39.222 | 15.877 | -15.877 | 0 | -3.162 | 20.85 | -20.85 | 0 | -1.118 | 16.046 | -16.046 | 0 | 11.355 | -0.993 | 0.993 | 0 | -40.279 | 9.74 | -9.74 | 0 | -29.368 | -3.452 | 3.452 | 0 | 0 | 0 |
Change In Inventory
| 0 | -62.988 | 0 | -89.016 | 46.254 | -46.254 | 0 | -114.456 | 43.241 | -43.241 | 0 | -23.581 | -32.263 | 32.263 | 0 | -29.832 | 9.075 | -9.075 | 0 | -65.277 | -0.266 | 0.266 | 0 | 2.152 | -11.996 | 11.996 | 0 | -40.949 | -5.24 | 5.24 | 0 | -7.667 | 9.396 | -9.396 | 0 | -15.107 | 0.386 | -0.386 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.312 | -2.312 | 0 | 0 | 1.383 | -1.383 | 0 | -1.399 | -0.036 | 0.036 | 0 | 0 | -0.625 | 0.625 | 0 | 0 | -1.483 | 1.483 | 0 | 3.051 | -0.561 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -35.703 | 10.393 | -22.395 | 100.745 | -77.568 | 58.965 | -20.366 | 99.416 | -109.627 | 73.461 | -2.398 | 80.945 | 17.645 | 0.719 | -2.201 | 56.565 | 2.349 | -7.051 | 13.59 | 30.843 | 0.531 | -0.607 | -1.033 | -2.973 | 0.513 | -1.035 | -1.533 | 5.716 | 7.657 | -3.423 | 2.958 | -26.293 | -2.355 | -6.152 | -0.572 | -19.906 | -1.628 | -7.828 | -1.44 | -13.735 | -1.173 |
Operating Cash Flow
| -35.316 | -2.993 | -21.959 | 77.829 | -30.701 | 3.183 | 6.599 | -1.197 | -19.916 | -19.552 | -0 | 54.226 | -30.743 | 15.324 | -7.795 | 22.853 | -36.685 | 50.24 | -61.6 | 24.759 | -48.86 | 0.184 | -19.457 | 25.667 | -8.877 | 22.579 | -19.497 | 24.278 | -25.571 | 5.98 | -39.591 | 59.332 | -29.618 | 8.9 | -39.526 | 33.87 | -31.174 | 33.814 | -25.096 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.015 | -0.088 | -2.7 | 5.192 | -19.052 | 1.622 | -9.629 | -8.047 | -7.004 | -14.22 | -7.143 | -40.313 | -6.047 | -24.352 | -13.053 | -47.885 | -39.249 | -29.653 | -16.41 | -7.851 | -19.513 | -10.381 | -2.463 | -4.332 | -3.412 | -2.284 | -2.137 | -7.279 | -1.035 | -116.089 | -1.579 | -1.677 | -0.173 | -0.549 | -0.018 | 0.072 | -0.794 | -1.08 | -0.482 | 0 | 0 |
Acquisitions Net
| 0.008 | 0 | 0 | 4.686 | -4.686 | 4.686 | -27.12 | 1.525 | -1.662 | -1.338 | 0 | 0.059 | 0.009 | 0.32 | 2.98 | 47.885 | 0 | 29.653 | 16.41 | -13 | 0 | 0 | -24.026 | 4.332 | 0 | 0 | 0 | 7.279 | 0 | 0 | 1.806 | 1.67 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0.098 | -1.724 | -4.855 | -24.116 | 2.305 | -2.311 | -60 | -0.606 | -300 | -100 | -110 | -119.436 | 0 | 0 | 0 | -129.5 | 0 | -210.732 | -290 | -876.5 | 0 | 0 | 2.463 | 30 | -291.4 | 0 | 0 | -9.63 | 0 | 0 | -12.32 | -149 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.749 | 3.792 | 21.774 | 16.67 | -8.184 | 68.151 | 0 | 101.708 | 300.695 | 1.338 | 220.927 | 0.04 | 0 | -0.54 | 9.549 | 120.554 | 0 | 361.498 | 140.465 | 866.05 | 20.017 | 0 | 170.424 | -97.263 | 0 | 0 | 0 | -0.025 | 0 | 0.025 | 68.415 | 155.61 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.001 | -17.906 | 16.919 | -10.701 | -0.004 | 0.382 | 0.003 | 0.525 | 0 | -1.338 | 0 | -76.529 | 0.009 | -24.352 | -0 | -47.885 | -39.249 | -29.653 | -16.41 | -0 | -20 | 0.001 | -2.463 | -3.801 | 361.987 | -205 | -2.137 | -7.279 | -1.035 | -0 | -1.579 | -1.678 | -0.173 | -64.868 | -0.018 | 0.072 | 0.001 | -1.077 | -0.482 | -1.162 | -0.267 |
Investing Cash Flow
| -5.169 | -15.926 | 14.218 | -0.823 | -29.621 | 72.53 | -96.746 | 95.105 | -7.97 | -115.558 | 103.784 | -116.801 | -6.037 | -24.892 | -3.504 | -56.831 | -39.249 | 121.113 | -165.945 | -31.302 | -19.496 | -10.381 | 143.935 | -71.064 | 67.176 | -207.284 | -2.137 | -16.934 | -1.035 | -116.064 | 54.743 | 4.925 | -0.519 | -65.417 | -0.018 | 0.072 | -0.794 | -1.077 | -0.482 | -1.162 | -0.267 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 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 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 | 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 | -3.252 | 0 | 0 | 0 | -3.256 | 0 | 0 | 0 | -4.502 | 0 | -3.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1.068 | -2.176 | -1.528 | -1.76 | -1.322 | -0.922 | -1.977 | -1.735 | -1.084 | -0.949 | -0.976 | -1.838 | -1.391 | -0.039 | -2.483 | -1.356 | -2.104 | -1.864 | -1.669 | -1.845 | -2.016 | -4.38 | -1.941 | -1.939 | -1.376 | -1.849 | -1.528 | -1.821 | -1.075 | -4.339 | -0.112 | -0.086 | -0.385 | -6.287 | -0.028 | -0.301 | -0.095 | -0.092 | -1.179 | 0 | 0 |
Other Financing Activities
| -2.449 | -12.541 | -7.576 | -14.835 | 94.092 | 25.777 | 66.45 | 44.766 | 29.392 | 43.386 | 41.157 | -11.657 | 201.76 | 44.378 | 34.15 | 33.1 | 24.94 | 24.258 | 64.47 | 21.645 | 36.51 | -0.676 | 49.3 | 33.789 | 36.293 | 19.424 | 38.381 | 269.732 | 27.528 | 90.371 | 9.76 | -0.186 | 4.9 | 15.131 | 0.1 | 136.283 | -0 | -0.474 | -2.415 | -7.132 | -1.16 |
Financing Cash Flow
| -16.56 | 67.457 | -47.963 | -13.844 | 40.526 | -64.9 | 22.473 | -12.969 | 4.107 | 1.037 | 14.282 | -61.104 | 186.579 | 30.471 | -41.875 | 25.844 | -43.185 | 18.294 | 11.001 | -13.419 | -10.756 | -10.954 | 7.727 | 26.339 | 21.481 | -35.804 | 26.853 | 264.911 | -1.447 | 86.032 | 9.547 | -0.272 | 4.515 | 8.844 | -1.928 | 135.982 | -4.122 | -0.474 | -2.415 | -7.132 | -1.16 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0.033 | -0.378 | -2.455 | -2.311 | -3.85 | 16.961 | -15.795 | -0.186 | 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
| -56.952 | 48.536 | -55.704 | 63.163 | -19.763 | 10.434 | -70.128 | 78.628 | -27.628 | -117.112 | 102.271 | -123.906 | 149.799 | 20.902 | -53.182 | -8.135 | -119.119 | 189.647 | -216.544 | -19.962 | -79.113 | -21.151 | 132.206 | -19.058 | 79.779 | -220.51 | 5.219 | 272.256 | -28.053 | -24.052 | 24.699 | 63.985 | -25.623 | -47.673 | -41.472 | 169.924 | -36.09 | -38.911 | -27.994 | -8.294 | -1.427 |
Cash At End Of Period
| 50.143 | 107.096 | 58.56 | 114.264 | 51.101 | 70.864 | 60.43 | 130.559 | 51.93 | 79.558 | 196.671 | 94.4 | 218.306 | 68.507 | 47.605 | 100.787 | 108.922 | 228.041 | 38.394 | 254.937 | 274.899 | 354.012 | 375.163 | 242.957 | 262.015 | 182.236 | 402.745 | 397.526 | 125.27 | 153.323 | 177.375 | 152.676 | 88.691 | 114.314 | 161.986 | 203.459 | 33.534 | -1.55 | -2.897 | -8.294 | -1.427 |