Shenzhen Kaizhong Precision Technology Co., Ltd.
SZSE:002823.SZ
12 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||
Net Income
| 38.62 | 49.367 | 27.948 | 34.051 | 36.676 | 5.591 | 0.4 | -6.673 | 6.844 | 4.587 | 20.062 | 5.632 | -38.712 | 24.795 | 21.029 | -9.603 | 74.988 | 1.769 | 16.533 | 18.621 | 21.807 | 6.499 | 18.685 | -10.954 | 43.861 | 43.806 | 36.73 | 37.951 | 39.789 | 39.06 | 35.713 | 39.901 | 36.083 | 27.717 | 25.002 | 20.878 | 32.917 |
Depreciation & Amortization
| 0 | 57.865 | 57.865 | 205.285 | -99.83 | 54.522 | 54.522 | 51.364 | 51.364 | 49.131 | 49.131 | 50.768 | 50.768 | 49.049 | 49.049 | 158.222 | -77.355 | 77.355 | 0 | 149.262 | -70.817 | 71.847 | 0 | 92.612 | -34.035 | 34.035 | 0 | 56.585 | -22.094 | 22.094 | 0 | 41.982 | -19.703 | 19.703 | 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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.627 | 0 | 2.346 | 0 | 2.407 | 0 | 5.624 | 0 | 11.039 | 0 | 4.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -316.16 | 102.746 | -102.746 | 0 | 5.824 | 77.148 | -77.148 | 0 | -129.175 | 177.455 | -177.455 | 0 | -173.545 | 16.535 | -16.535 | 0 | -89.584 | 2.171 | -2.171 | 0 | 21.545 | 46.462 | -46.462 | 0 | -55.896 | 18.32 | -18.32 | 0 | -82.368 | 6.516 | -6.516 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -286.958 | 95.378 | -95.378 | 0 | -8.828 | 20.002 | -20.002 | 0 | 28.11 | 35.067 | -35.067 | 0 | -88.048 | -13.252 | 13.252 | 0 | -94.6 | 15.967 | -15.967 | 0 | 39.396 | 11.05 | -11.05 | 0 | -19.356 | 10.713 | -10.713 | 0 | -51.247 | 12.271 | -12.271 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -29.202 | 7.368 | -7.368 | 0 | 14.653 | 57.146 | -57.146 | 0 | -157.285 | 142.388 | -142.388 | 0 | -85.497 | 33.496 | -33.496 | 0 | 12.643 | -11.451 | 11.451 | 0 | -20.258 | 41.035 | -41.035 | 0 | -47.579 | 12.257 | -12.257 | 0 | -31.121 | -5.755 | 5.755 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.709 | 3.709 | 0 | -7.627 | -2.346 | 2.346 | 0 | 2.407 | -5.624 | 5.624 | 0 | 11.039 | -4.649 | 4.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 38.149 | 150.059 | -15.115 | 158.797 | 6.232 | 119.705 | -54.522 | -57.188 | -128.512 | 28.017 | 35.543 | 211.435 | 38.712 | -24.795 | -21.029 | 9.603 | -74.988 | -1.769 | -16.533 | -18.621 | -21.807 | -6.499 | -18.685 | 10.954 | -43.861 | -43.806 | -36.73 | -37.951 | -39.789 | -39.06 | -35.713 | -39.901 | -36.083 | -27.717 | -25.002 | -20.878 | -32.917 |
Operating Cash Flow
| 76.769 | 141.561 | 12.833 | 81.973 | 45.824 | 77.072 | 0.4 | -6.673 | 6.844 | 4.587 | 55.605 | 165.36 | 27.378 | 71.256 | -65.269 | 1.668 | 55.861 | 83.907 | 54.038 | 100.332 | 45.2 | 79.567 | 29.599 | 164.187 | 26.634 | 43.719 | 22.855 | 89.952 | 12.532 | 29.814 | 32.588 | 38.048 | 14.31 | 23.654 | 27.61 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -29.248 | -31.348 | -87.453 | -34.007 | -45.593 | -59.651 | -66.761 | -87.819 | -32.908 | -52.637 | -100.421 | -135.873 | -95.013 | -79.128 | -107.261 | -29.48 | -47.906 | -28.31 | -114.78 | -197.364 | -55.808 | -77.98 | -93.502 | -372.403 | -1.593 | -86.69 | -151.452 | -102.006 | -62.618 | -36.761 | -48.071 | -75.491 | -9.591 | -66.569 | -35.363 | 0 | 0 |
Acquisitions Net
| 0 | 0.058 | 0.009 | 9.458 | 0.135 | 0.064 | 0.078 | 4.765 | -43.503 | 0.439 | 0.034 | -19.501 | 19.551 | 0.107 | 0 | -8.422 | 110.5 | -1.03 | 4.729 | -5.998 | -3.811 | 0 | 0 | -187.506 | -0.032 | 0 | -10.278 | -32.015 | 0 | 0 | 0 | 111.524 | -111.524 | 0 | -32.134 | 0 | 0 |
Purchases Of Investments
| 1.501 | -1.501 | 0 | -32.105 | 35.206 | -40.156 | 0 | -43.503 | 43.503 | -47.75 | 0 | -148 | 24 | -24 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | -10 | 0 | 0 | 1.089 | 0 | 0 | -21.671 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 2.439 | 0.05 | 12.4 | 4.966 | 40.093 | 0 | -8.16 | -3.206 | -12.943 | 24.332 | 167.5 | -24 | 24 | 0 | 6.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.767 | 3.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -6.128 | 2.439 | -1.501 | 32.105 | -32.105 | -40.093 | 0 | 62.479 | -6.748 | 47.75 | 0.034 | 22.09 | 19.551 | 0.107 | 0.007 | 35.551 | -30 | 0.096 | -114.78 | 59.659 | 2.485 | -43.242 | 37.638 | 424.831 | -430.636 | -6.975 | 0 | 20.15 | 10.314 | -59.49 | 0 | 0.75 | 0.096 | 0.013 | -0 | -57.032 | 0 |
Investing Cash Flow
| -33.874 | -28.85 | -88.895 | -12.149 | -37.391 | -99.743 | -66.683 | -72.238 | -42.862 | -65.142 | -76.054 | -133.283 | -75.462 | -79.021 | -107.254 | 4.119 | 32.594 | -29.244 | -110.051 | -143.703 | -53.323 | -121.222 | -55.864 | -184.311 | -439.074 | -93.665 | -161.73 | -80.768 | -52.304 | -96.251 | -69.742 | -74.741 | -9.496 | -66.557 | -67.497 | -57.032 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||
Debt Repayment
| -58.394 | -160.178 | 150.6 | 49.901 | -76.353 | -10.725 | 99.519 | -99.037 | 119.729 | -81.385 | 54.691 | 38.861 | 14.976 | 112.763 | 98.509 | 63.171 | -104.402 | -70.458 | 101.312 | 52.294 | -37.718 | 111.081 | 79.508 | -339.776 | 258.655 | 127.716 | 43.993 | 16 | 171.637 | -15.004 | -61.874 | -23.803 | -19.108 | 56.264 | 96.003 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 3.159 | -3.159 | 3.159 | 0 | 9.999 | 0.109 | 0 | 0 | 0 | 0 | 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
| 15 | -15 | 0 | -19.994 | 12 | -12 | 0 | -9.999 | -0.109 | -16 | 0 | 0 | 0 | 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
| -22.332 | -23.265 | -11.788 | -9.988 | -20.619 | -23.598 | -12.604 | -1.992 | -20.346 | -18.585 | -11.947 | -14.516 | -16.045 | -38.741 | -9.715 | -12.017 | -15.796 | -27.828 | -10.29 | -17.124 | -10.713 | -77.037 | -8.029 | -13.755 | -6.99 | -48.567 | -3.688 | -4.425 | -5.912 | -38.524 | -3.901 | -5.446 | -5.215 | -8.172 | -31.607 | 0 | 0 |
Other Financing Activities
| 34.393 | -6.043 | -15 | -26.337 | -8.49 | 0.517 | -0.517 | 0.558 | 19.862 | -15.891 | -0 | -8.014 | 0 | 0 | -0 | 10.79 | 4.701 | -2.001 | 9.001 | 13.976 | 2.828 | -14.381 | -0 | 7.306 | 424.888 | -9.315 | 8.761 | 22.185 | -10.858 | 51.499 | -8.256 | 472.037 | 0 | -0.779 | 0 | -47.775 | 0 |
Financing Cash Flow
| -46.333 | -189.486 | 123.812 | 13.575 | -105.462 | -42.648 | 86.398 | -110.47 | 91.613 | -115.861 | 42.743 | 0.848 | -1.069 | 74.022 | 88.794 | 36.812 | -115.496 | -122.777 | 100.022 | 30.236 | -45.602 | 19.663 | 71.48 | -356.745 | 667.986 | 69.834 | 49.065 | 36.85 | 154.867 | -8.451 | -74.031 | 442.788 | -24.324 | 47.313 | 64.396 | -47.775 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.626 | 0.807 | -0.889 | 2.107 | 6.084 | 4.587 | -1.192 | -18.69 | 10.696 | 4.136 | 1.402 | -4.451 | -11.654 | 3.797 | 4.469 | -4.351 | 0.159 | 6.007 | 0.228 | 7.113 | -7.439 | 4.892 | -3.008 | 16.197 | -5.11 | 2.814 | -4.935 | 6.698 | 0.311 | -2.353 | -0.355 | -0.513 | 0.05 | 0.608 | 0.153 | 0 | 0 |
Net Change In Cash
| -4.065 | -75.969 | 46.861 | 85.506 | -90.946 | -60.732 | 71.101 | -31.186 | 74.645 | -108.389 | 23.696 | 28.473 | -60.807 | 70.054 | -79.26 | 38.248 | -26.881 | -62.107 | 44.238 | -6.022 | -61.164 | -17.1 | 42.206 | -360.672 | 250.436 | 22.703 | -94.745 | 52.732 | 115.406 | -77.241 | -111.539 | 405.582 | -19.459 | 5.019 | 24.662 | -104.806 | 0 |
Cash At End Of Period
| 103.757 | 107.822 | 183.791 | 136.929 | 51.423 | 142.369 | 203.101 | 132 | 163.185 | 88.54 | 196.929 | 173.233 | 144.761 | 205.568 | 135.514 | 214.774 | 176.525 | 203.407 | 265.514 | 221.276 | 227.298 | 288.462 | 305.563 | 263.697 | 624.368 | 373.932 | 351.229 | 445.975 | 393.243 | 277.837 | 355.078 | 466.618 | 61.035 | 80.495 | 75.476 | -104.806 | 0 |