Shandong Fengyuan Chemical Co., Ltd.
SZSE:002805.SZ
17.38 (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 Q1 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||
Net Income
| -48.672 | -41.618 | -39.119 | -239.46 | -42.99 | 26.548 | -133.531 | 0.8 | 56.073 | 53.716 | 40.705 | 4.782 | 15.997 | 13.082 | 9.615 | -33.14 | 0.523 | 2.375 | 1.039 | -6.288 | 2.916 | 7.163 | 7.536 | 0.334 | 2.739 | 6.245 | 6.991 | 9.706 | 14.066 | 6.023 | 8.107 | 5.009 | 3.158 | 7.85 | 6.671 | 5.705 | 1.737 | 5.254 | 13.687 | 0 | 11.951 |
Depreciation & Amortization
| 0 | 42.817 | 42.817 | 42.025 | -41.111 | 21.201 | 21.201 | 14.76 | 14.76 | 13.921 | 13.921 | 34.63 | 9.332 | 8.465 | 8.465 | 31.781 | -15.877 | 15.877 | 0 | 29.989 | -15.459 | 15.459 | 0 | 19.867 | -10.464 | 10.464 | 0 | 19.041 | -9.473 | 9.473 | 0 | 17.005 | -8.495 | 4.25 | 4.245 | 16.419 | -8.123 | 4.086 | 4.037 | 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 | 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 | 174.283 | 0 | -1,625.422 | 1,157.67 | -1,157.67 | 0 | -1,530.334 | 409.066 | -409.066 | 0 | -296.283 | 65.205 | -65.205 | 0 | -36.784 | 33.441 | -33.441 | 0 | -93.7 | 88.943 | -88.943 | 0 | 30.559 | -41.51 | 41.51 | 0 | -56.533 | 39.939 | -39.939 | 0 | -2.048 | 2.573 | -7.674 | 6.157 | -8.314 | 13.778 | -2.076 | -22.674 | 0 | 0 |
Accounts Receivables
| 0 | 291.286 | 0 | -1,778.182 | 1,058.873 | -1,058.873 | 0 | -802.266 | 221.026 | -221.026 | 0 | -337.623 | 71.802 | -71.802 | 0 | -19.576 | 20.793 | -20.793 | 0 | -76.895 | 59.18 | -59.18 | 0 | 54.204 | -62.927 | 62.927 | 0 | -33.518 | 8.599 | -8.599 | 0 | -1.929 | -3.044 | 3.044 | 0 | -5.457 | 2.971 | -2.971 | 0 | 0 | 0 |
Change In Inventory
| 0 | -117.004 | 0 | 101.098 | 98.797 | -98.797 | 0 | -728.068 | 188.04 | -188.04 | 0 | 41.34 | -6.597 | 6.597 | 0 | -17.209 | 12.648 | -12.648 | 0 | -16.805 | 29.762 | -29.762 | 0 | -23.645 | 21.418 | -21.418 | 0 | -23.015 | 31.34 | -31.34 | 0 | -0.119 | 5.617 | 2.366 | -7.984 | -2.857 | 10.807 | -2.685 | -8.122 | 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 | 51.661 | 0 | 0 | 0 | 24.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.04 | 14.141 | 0 | 0 | 0.609 | -14.551 | 0 | 0 |
Other Non Cash Items
| -253.263 | 204.39 | 222.641 | 65.276 | -1,331.663 | 587.13 | -21.201 | 1,515.574 | -423.827 | 136.531 | -260.442 | 68.417 | -15.997 | -13.082 | -9.615 | 33.14 | -0.523 | -2.375 | -1.039 | 6.288 | -2.916 | -7.163 | -7.536 | -0.334 | -2.739 | -6.245 | -6.991 | -9.706 | -14.066 | -6.023 | -8.107 | -5.009 | -3.158 | 1.085 | -0.885 | -5.705 | -1.737 | 0.128 | 0.472 | 0 | -11.951 |
Operating Cash Flow
| -301.935 | 119.955 | 183.522 | -216.209 | -258.094 | -522.791 | -133.531 | 0.8 | 56.073 | -204.899 | -219.737 | 72.94 | -61.817 | -78.341 | 15.593 | -46.464 | 27.072 | 11.134 | 12.962 | 16.989 | -34.253 | -17.376 | -5.575 | 9.597 | 23.13 | 42.384 | 4.247 | 20.97 | 5.576 | 0.195 | -2.841 | -1.284 | 7.547 | 5.512 | 16.188 | 10.045 | 14.78 | 7.393 | -4.477 | 0 | 4.272 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -69.336 | -52.076 | -22.487 | 6.013 | -14.149 | -172.237 | -251.043 | -259.599 | -393.415 | -245.18 | -133.713 | -100.661 | -83.916 | -52.363 | -17.275 | -3.079 | -21.141 | -25.673 | -2.975 | -18.15 | -10.26 | -33.655 | -27.797 | -43.126 | -24.961 | -30.207 | -13.38 | -31.641 | -22.717 | -23.316 | -31.63 | -22.048 | -17.903 | -11.128 | -8.803 | -11.899 | -1.783 | -1.934 | -4.508 | 0 | -1.326 |
Acquisitions Net
| 0 | 0 | 0 | 0.021 | 0 | 0.134 | 0 | 884.375 | 0 | 0 | 0 | 65.127 | 0 | 52.861 | 17.275 | 0.357 | 0 | 0 | 0 | 0 | 10.26 | 0 | 27.797 | 43.126 | 24.961 | 30.207 | 13.38 | 31.641 | 22.717 | 0 | 0 | 22.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -5.058 | 0 | -5.141 | 0.139 | -0.139 | -3 | -2 | -14 | 0 | -6 | -150.623 | 0 | -0.262 | -0.115 | -8.809 | 0 | 0 | 0 | 0 | -18 | 0 | -49.82 | -2.39 | -64.309 | -155 | -80 | -80 | -65 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 10 | 0 | 0.004 | 0 | 122 | 0 | 0 | 0 | 150.383 | 0.004 | 0.37 | 10.111 | -1.319 | 1.322 | 0.097 | 0.009 | -68.618 | 18.16 | 15.865 | 35.082 | 24.522 | 36.949 | 236.028 | 80.882 | 87.184 | 0.115 | 0 | 40.499 | 30.139 | 30.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 15 | -15 | 4.998 | -0.139 | -0.004 | -3 | -1,088.957 | -14 | 0 | -6 | -0.496 | -83.916 | -52.363 | -17.275 | -12.04 | 4.678 | 5.856 | 6.042 | 73.189 | -10.26 | -0 | -27.797 | -43.126 | -24.961 | -30.207 | -13.38 | -31.641 | -22.717 | -20 | -31.63 | -22.048 | -90 | 0.131 | -8.803 | -11.899 | -1.783 | 0.031 | -4.508 | -0.312 | -1.326 |
Investing Cash Flow
| -69.336 | -42.134 | -37.487 | 11.115 | -14.149 | -172.241 | -254.043 | -344.181 | -407.415 | -245.18 | -139.713 | -101.398 | -83.911 | -51.758 | -7.279 | -24.89 | -15.14 | -19.72 | 3.077 | -13.58 | -10.1 | -17.79 | -42.535 | -20.994 | -52.321 | 50.821 | -12.497 | -24.457 | -87.602 | -43.316 | 8.87 | -1.91 | -77.861 | -10.997 | -8.803 | -11.899 | -1.783 | -1.903 | -4.508 | -0.312 | -1.326 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -102.517 | -211.439 | 263.895 | 0 | -24.878 | 530.975 | 410.072 | -40.542 | 539.047 | 69.921 | 80 | -80 | 53.5 | -5 | -0 | -5 | 0 | 20 | -10 | 9 | 0 | 0 | 50 | 36 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.226 | 0 | 0 | 0 | -8.667 | 0 | 0 | 0 | 0 | 0 | 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 | -884.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.411 | -13.237 | -18.434 | -36.768 | -26.353 | -28.145 | -13.378 | -3.797 | -18.295 | -8.023 | -2.519 | -2.393 | -0.789 | -3.986 | -3.809 | -7.422 | -0.001 | -3.67 | -3.265 | -1.117 | -2.63 | -4.72 | -1.555 | -0.629 | -3.793 | -5.461 | -1.542 | -1.63 | -6.689 | 0 | 0 | 0 | -0.352 | -0.356 | -0.313 | -0.274 | -11.188 | -0.3 | -0.307 | 0 | -0.104 |
Other Financing Activities
| 147.856 | -0 | 0 | 236.381 | 91.6 | 619.134 | -0 | -688.451 | 1,627.04 | 54.925 | 289.146 | 14.601 | 22.79 | 426.228 | -7.068 | 81.261 | -8.35 | 12.928 | -42.11 | 26.194 | -51 | 118.945 | 1.555 | -0 | 0 | -86.687 | 0 | 13.024 | 0.032 | 55 | 0 | -2.499 | 85.15 | -0.356 | -14.215 | -0.382 | 0.607 | -0.204 | -0.307 | -14.453 | 0 |
Financing Cash Flow
| 131.445 | -115.754 | -229.873 | 463.508 | 65.247 | 566.111 | 517.597 | 602.198 | 1,568.203 | 585.948 | 356.547 | 92.208 | -56.421 | 475.742 | -15.877 | 73.84 | -13.349 | 9.258 | -25.375 | 15.076 | -44.63 | 114.225 | 0 | 49.371 | 32.207 | -90.461 | -1.542 | 8.37 | 63.311 | 54.968 | 0 | -2.499 | 84.798 | -0.356 | -14.528 | -0.655 | -11.188 | -0.504 | -0.307 | -14.453 | -5.104 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0 | 0 | 0.012 | 0.035 | 0.031 | 0.037 | -0.006 | 0.078 | 0.566 | -0.732 | 0.183 | -0.112 | -0.111 | -0.078 | -0.046 | -0.288 | -0.26 | 0.035 | -0.018 | 0.594 | -0.153 | -0.107 | -0.042 | -0.148 | 0.123 | 0.011 | -0.011 | 0.279 | -0.286 | -0.003 | -0.001 | 0.02 | -0.007 | 0 | -0.001 | 0.004 | -0.001 | -0 | -0 | -0.003 | -0.021 |
Net Change In Cash
| -114.742 | -342.801 | -83.826 | 258.365 | -206.966 | -128.884 | -232.671 | -428.477 | 793.844 | 135.137 | -2.721 | 63.639 | -202.261 | 345.565 | -7.609 | 2.199 | -1.677 | 0.708 | -9.353 | 19.08 | -89.135 | 78.952 | -48.152 | 37.826 | 3.139 | 2.754 | -9.802 | 5.161 | -19.001 | 11.844 | 6.028 | -5.673 | 14.477 | -5.84 | -7.144 | -2.505 | 1.807 | 4.986 | -9.293 | -14.768 | -2.179 |
Cash At End Of Period
| 425.017 | 286.374 | 629.175 | 408.133 | 149.768 | 356.734 | 485.617 | 713.001 | 1,141.478 | 347.634 | 212.496 | 215.217 | 151.578 | 353.839 | 8.275 | 15.884 | 13.685 | 15.363 | 14.655 | 24.008 | 4.928 | 94.063 | 15.112 | 56.463 | 18.637 | 15.498 | 12.744 | 22.546 | 17.385 | 36.386 | 24.542 | 18.514 | 24.187 | 9.71 | 15.551 | 22.695 | 25.2 | 23.393 | 18.407 | -14.768 | 39.586 |