SMS Electric Co.,Ltd.Zhengzhou
SZSE:002857.SZ
17.74 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||
Net Income
| 5.911 | 12.945 | 19.505 | 23.424 | 31.864 | 36.772 | 33.254 | 40.078 | 38.538 | 37.02 | 27.452 | 19.864 | 16.435 |
Depreciation & Amortization
| 10.705 | 4.956 | 2.708 | 2.747 | 2.808 | 2.728 | 2.542 | 2.425 | 2.746 | 2.202 | 1.704 | 1.272 | 0.96 |
Deferred Income Tax
| -0.552 | -0.351 | -0.244 | -1.046 | -0.027 | -1.03 | -0.481 | -0.843 | -0.268 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 37.023 | 24.596 | 1.154 | 40.656 | 18.885 | -11.917 | -33.344 | -32.365 | -42.191 | 14.047 | -64.81 | 26.85 | -14.751 |
Accounts Receivables
| 37.809 | 17.459 | 27.521 | 65.214 | 31.362 | -21.57 | -67.347 | -24.794 | -30.591 | -2.071 | -41.261 | 5.317 | 0 |
Inventory
| -14.42 | 2.077 | -10.543 | 6.416 | 31.607 | -28.407 | -6.491 | -4.576 | 3.236 | 21.888 | -16.217 | -23.917 | -9.252 |
Accounts Payables
| 17.472 | 5.41 | -15.58 | -29.928 | -44.058 | 39.09 | 40.975 | -2.153 | -14.568 | 0 | 0 | 0 | 0 |
Other Working Capital
| -3.837 | -0.351 | -0.244 | -1.046 | -0.027 | 16.49 | -26.853 | -27.789 | -45.426 | -7.841 | -48.593 | 50.767 | -5.499 |
Other Non Cash Items
| -22.049 | 2.909 | 0 | 2.314 | -2.375 | 3.347 | 1.565 | 5.686 | 2.326 | 0.96 | 0.569 | 0.694 | 1.156 |
Operating Cash Flow
| 50.488 | 45.405 | 23.366 | 69.141 | 51.182 | 30.931 | 4.017 | 15.824 | 1.419 | 54.228 | -35.084 | 48.68 | 3.801 |
Investing Activities: | |||||||||||||
Investments In Property Plant And Equipment
| -12.224 | -11.823 | -12.647 | -25.69 | -32.481 | -27.377 | -6.281 | -4.38 | -3.195 | -2.11 | -6.655 | -11.311 | -1.538 |
Acquisitions Net
| -4.445 | 610 | 0.011 | 585.825 | 0.026 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -704 | -610 | -618.5 | -585.825 | -488.5 | -598 | -80.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 760 | 2.468 | 2.227 | 2.938 | 2.91 | 3.54 | 1.699 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0 | -40 | 650 | 6.175 | 517.5 | -36.498 | -80.498 | 0.002 | -3.195 | 0.001 | 0.013 | 0.269 | 0.001 |
Investing Cash Flow
| 39.331 | -49.355 | 21.091 | -16.577 | -0.545 | -60.335 | -85.08 | -4.378 | -3.195 | -2.108 | -6.643 | -11.042 | -1.537 |
Financing Activities: | |||||||||||||
Debt Repayment
| -1.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | -27 | -10 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | -7.673 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -3.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -12.8 | -5.12 | -4.8 | -16 | -9.009 | -0.08 | -6.272 | -9.286 | -5.214 | -2.026 |
Other Financing Activities
| -4.795 | 1.958 | 0.747 | 4.345 | 14.727 | -18.348 | 169.241 | 3.196 | -0.16 | -0.397 | 20.978 | 3.986 | 44.8 |
Financing Cash Flow
| -4.795 | 1.958 | 0.747 | -8.455 | 9.607 | -23.148 | 153.241 | -5.813 | -0.241 | -16.669 | 11.692 | -28.227 | 32.774 |
Other Information: | |||||||||||||
Effect Of Forex Changes On Cash
| 3.837 | 0 | 0 | 0.003 | 0 | -0.055 | 0 | 0 | -0 | 0 | 0.004 | -0.004 | -0.001 |
Net Change In Cash
| 88.861 | -1.993 | 45.204 | 44.112 | 60.244 | -52.608 | 72.178 | 5.633 | -2.016 | 35.45 | -30.031 | 9.406 | 35.036 |
Cash At End Of Period
| 335.28 | 241.957 | 243.95 | 198.745 | 154.633 | 94.389 | 146.996 | 74.818 | 69.185 | 71.201 | 35.751 | 65.782 | 56.376 |