Dongguan Mentech Optical & Magnetic Co., Ltd.
SZSE:002902.SZ
25.65 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||
Net Income
| -60.268 | -56.424 | -22.772 | -222.597 | -45.778 | 3.357 | 5.675 | 9.678 | 13.325 | 21.225 | 20.789 | -67.005 | 5.836 | 8.079 | -4.902 | 9.512 | 0.253 | 10.922 | -16.343 | 16.645 | -1.779 | 2.755 | 9.35 | 10.746 | 6.326 | 0.584 | 8.099 | 22.516 | 20.081 | 23.08 | 14.68 | 25.792 | 21.158 |
Depreciation & Amortization
| 0 | 29.893 | 29.893 | 131.735 | -71.507 | 39.409 | 39.409 | 14.334 | 12.254 | 39.587 | 39.587 | 13.955 | 13.955 | 27.511 | 27.511 | 58.69 | -24.952 | 24.952 | 0 | 46.997 | -21.953 | 21.953 | 0 | 41.582 | -17.456 | 17.456 | 0 | 28.775 | -13.587 | 13.587 | 0 | 22.082 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 3.054 | 0 | 5.297 | 5.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.349 | -1.744 | 1.744 | 0 | -0.966 | 0 | 3.152 | 0 | 7.315 | 0 | 4.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -20.436 | 0 | 269.238 | -103.069 | 103.069 | 0 | 0.696 | 5.95 | -95.095 | 0 | -292.528 | 193.356 | -193.356 | 0 | -306.194 | 89.298 | -89.298 | 0 | 167.872 | -112.161 | 112.161 | 0 | -208.955 | 181.566 | -181.566 | 0 | -141.193 | 80.17 | -80.17 | 0 | -6.452 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 207.605 | -18.918 | 18.918 | 0 | 15.341 | 15.341 | -85.912 | 0 | -91.114 | 140.576 | -140.576 | 0 | -107.284 | 7.521 | -7.521 | 0 | 167.487 | -88.126 | 88.126 | 0 | -186.314 | 156.778 | -156.778 | 0 | -200.762 | 129.012 | -129.012 | 0 | 56.267 | 0 |
Change In Inventory
| 0 | -7.261 | 0 | 77.666 | -84.151 | 84.151 | 0 | -14.645 | -14.645 | -9.183 | 0 | -191.193 | 56.607 | -56.607 | 0 | -191.393 | 83.521 | -83.521 | 0 | 1.351 | -20.883 | 20.883 | 0 | -29.956 | 27.851 | -27.851 | 0 | 59.569 | -48.843 | 48.843 | 0 | -62.72 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 19.402 | -19.402 | 0 | -5.255 | 0 | 2.578 | 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 | -13.175 | 0 | -16.033 | -19.402 | 19.402 | 0 | 5.255 | 5.255 | -2.578 | 0 | -10.221 | -3.827 | 3.827 | 0 | -7.517 | -1.744 | 1.744 | 0 | -0.966 | -3.152 | 3.152 | 0 | 7.315 | -3.063 | 3.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 49.22 | 2.791 | 24.262 | -182.361 | 86.87 | -105.765 | -39.409 | -15.03 | -8.544 | 77.329 | -143.412 | 161.682 | -5.836 | -8.079 | 4.902 | -9.512 | -0.253 | -10.922 | 16.343 | -16.645 | 1.779 | -2.755 | -9.35 | -10.746 | -6.326 | -0.584 | -8.099 | -22.516 | -20.081 | -23.08 | -14.68 | -25.792 | -21.158 |
Operating Cash Flow
| -11.048 | -83.526 | 1.49 | -3.985 | -133.483 | 40.07 | 5.675 | 9.678 | 22.985 | 43.046 | -122.623 | 80.722 | 88.054 | -49.959 | -36.091 | -42.906 | 26.165 | -48.909 | 88.512 | 97.673 | 98.479 | 5.133 | 73.873 | 24.404 | 8.721 | -91.228 | -21.498 | -0.632 | 9.355 | 21.059 | -30.644 | 40.56 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -23.413 | -37.489 | -27.362 | -41.692 | -15.679 | -17.517 | -21.063 | -3.185 | -7.217 | -49.042 | -56.775 | -58.836 | -8.345 | -19.265 | -64.619 | -96.68 | -78.88 | -33.892 | -31.592 | -18.183 | -44.145 | -22.171 | -32.292 | -27.451 | -33.041 | -29.793 | -22.845 | -52.616 | -10.217 | -13.002 | -12.299 | -12.531 | 0 |
Acquisitions Net
| 0 | 1.514 | 1.478 | -10.492 | 0.434 | 0.016 | 0.285 | 13.424 | 0 | -1.961 | 2 | -0.005 | 0 | 0.005 | 0 | 65.421 | 0 | 33.892 | 31.592 | 18.183 | 44.145 | 22.171 | 0 | 20.555 | 33.041 | 29.793 | 22.845 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1.749 | -4.001 | 0 | 0.35 | 0 | 1.399 | -11.749 | -11.424 | 0 | -5.533 | 0 | -3.354 | -25.885 | -1.031 | -1.4 | 35.959 | -20.619 | -49.222 | -74.009 | -76.051 | -93 | -44 | -124 | -128.217 | -103.83 | -106.116 | -193.837 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | -7.885 | 9.041 | -2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | -0.029 | 0 | 20.161 | 64.353 | 71.218 | 143.068 | 75.579 | 140.051 | 140.771 | 116.537 | 149.598 | 267.625 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 38.144 | -175 | 0.008 | 0.352 | 0.972 | 0 | -0.06 | 17.152 | 8.445 | -0 | 2 | 1.384 | -8.345 | 0.005 | -64.619 | -96.739 | 0 | -33.892 | -31.592 | -18.183 | -44.145 | -21.498 | -0.673 | -27.451 | -33.041 | -29.793 | -22.845 | -264.981 | -10.217 | -13.002 | 0.018 | -0.484 | 0 |
Investing Cash Flow
| 12.982 | -214.976 | -27.354 | -41.34 | -14.273 | -23.987 | -23.545 | 13.967 | 1.227 | -54.536 | -54.775 | -60.806 | -34.23 | -20.292 | -66.019 | -92.069 | -99.498 | -62.954 | -41.248 | -23.015 | 5.923 | 10.081 | -16.915 | -21.793 | -20.334 | 13.69 | 50.943 | -317.597 | -10.217 | -13.002 | -12.281 | -13.015 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||
Debt Repayment
| -35.628 | -7.904 | -50.483 | -53.113 | -125.293 | -35.712 | -206.005 | -99.059 | 0 | -87.096 | -133.26 | -60.704 | -146.575 | -83.438 | -83.626 | -17.834 | -20.28 | -70.045 | -37.945 | -14.145 | -88.725 | -53 | -27.336 | -70.827 | -20 | -29 | -27.059 | -119.248 | -40.389 | -59.938 | -15 | -30.689 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.06 | 0.434 | 0 | 17.312 | 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 | -2.235 | 0 | 0 | -0.06 | -0.434 | 0 | -17.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -5.38 | -5.894 | -3.783 | -2.958 | -4.215 | -10.335 | -5.344 | -13.49 | -9.122 | -2.783 | -2.986 | -0.85 | -3.531 | -3.346 | -3.139 | -1.938 | -1.433 | -11.94 | -1.47 | -0.941 | -2.61 | -8.198 | -1.888 | -2.211 | -1.532 | -22.071 | -1.293 | -3.298 | -0.453 | -11.765 | -1.463 | -1.011 | 0 |
Other Financing Activities
| -24.733 | -34.947 | 399.235 | -30.571 | 251.897 | 77.327 | 77.164 | 62.74 | -3.336 | 77.2 | 320.351 | 90.048 | 100.805 | 97.916 | 156.185 | 90.768 | 84.378 | 84.815 | 45.002 | 20.693 | -10.939 | 121.644 | -17.518 | 103.768 | 14.128 | 71.572 | 26.656 | 89.017 | 463.827 | 80.607 | 31.082 | 36.21 | 0 |
Financing Cash Flow
| -65.741 | -27.043 | 445.935 | 19.584 | 122.39 | 31.28 | -134.185 | -49.809 | -12.458 | -12.679 | 184.105 | 28.493 | -49.301 | 11.132 | 69.42 | 70.995 | 62.665 | 2.831 | 5.587 | 5.607 | -102.274 | 60.446 | -46.742 | 30.731 | -7.404 | 20.501 | -1.697 | -33.529 | 422.985 | 8.904 | 14.62 | 4.51 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -9.091 | 0.046 | 0.798 | -0.184 | 0.27 | -26.484 | 27.487 | -1.645 | 0.325 | 4.748 | -0.083 | -0.524 | 0.205 | -0.973 | 0.638 | -5.631 | -2.335 | 1.137 | 0.816 | 0.492 | 1.794 | 0.448 | -0.581 | -0.271 | 0.047 | 2.203 | -1.144 | -2.021 | 0.239 | -0.997 | 0.051 | 0.63 | 0 |
Net Change In Cash
| -74.043 | -326.792 | 420.869 | -25.925 | -25.097 | 20.878 | 5.684 | 28.099 | 12.079 | -19.421 | 6.625 | 47.885 | 4.729 | -60.093 | -32.052 | -69.611 | -13.003 | -107.895 | 53.667 | 80.757 | 3.921 | 76.108 | 9.636 | 33.071 | -18.97 | -54.835 | 26.604 | -353.779 | 422.361 | 15.964 | -28.254 | 32.686 | 0 |
Cash At End Of Period
| 155.675 | 312.155 | 555.216 | 134.347 | 160.272 | 185.369 | 164.491 | 162.815 | 150.735 | 138.656 | 158.077 | 152.142 | 104.257 | 99.528 | 159.621 | 190.9 | 260.511 | 273.514 | 381.409 | 326.202 | 245.445 | 241.524 | 165.417 | 155.781 | 122.71 | 141.68 | 196.515 | 130.093 | 483.872 | 61.511 | 45.547 | 50.208 | 0 |