Chengdu Guibao Science & Technology Co.,Ltd.
SZSE:300019.SZ
15.92 (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 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 56.666 | 61.577 | 40.124 | 91.636 | 91.24 | 77.291 | 54.991 | 84.484 | 63.038 | 60.137 | 42.664 | 106.032 | 68.302 | 65.066 | 28.276 | 66.73 | 62.776 | 61.368 | 10.392 | 48.503 | 38.401 | 30.34 | 14.321 | 44.474 | 10.116 | 11.779 | -1.237 | 18.053 | 15.486 | 14.684 | 3.781 | 23.139 | 30.41 | 22.216 | 14.879 | 27.006 | 29.127 | 21.391 | 11.776 | 21.036 | 28.738 | 20.088 | 10.203 | 13.908 | 26.947 | 19.784 | 9.459 | 15.215 | 22.325 | 17.07 | 6.856 | 12.005 | 17.474 | 15.287 | 5.482 | 8.568 | 16.507 | 13.081 | 4.659 | 7.151 | 12.15 | 12.178 | 3.913 | 5.085 |
Depreciation & Amortization
| 0 | 17.679 | 17.679 | 15.518 | -30.966 | 15.653 | 15.653 | 14.871 | 14.871 | 13.765 | 13.765 | 13.481 | 12.19 | 12.697 | 0 | 42.932 | -18.48 | 18.48 | 0 | 32.648 | -15.681 | 15.681 | 0 | 29.15 | -14.687 | 14.687 | 0 | 24.958 | -12.45 | 12.45 | 0 | 21.91 | -10.941 | 10.941 | 0 | 18.547 | -8.83 | 8.83 | 0 | 16.676 | -8.197 | 8.197 | 0 | 13.273 | -5.479 | 5.479 | 0 | 8.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | -6.38 | -55.029 | -0.75 | 0 | -163.506 | -42.189 | -1.211 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 5.47 | 5.47 | 0.182 | 0 | 1.679 | -0.832 | 0.832 | 0 | 4.673 | -2.757 | 2.757 | 0 | 5.209 | -2.37 | 2.37 | 0 | 1.517 | 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 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0.91 | 85.824 | -85.824 | 0 | 231.44 | 91.188 | -91.188 | 0 | -492.114 | 168.554 | -168.554 | 0 | -180.857 | 193.887 | -193.887 | 0 | -123.525 | 86.299 | -86.299 | 0 | -64.775 | 77.555 | -77.555 | 0 | -8.283 | 51.527 | -51.527 | 0 | 6.393 | 43.932 | -43.932 | 0 | -61.546 | 49.15 | -49.15 | 0 | -38.12 | 34.937 | -34.937 | 0 | -40.877 | 28.413 | -28.413 | 0 | -54.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -27.904 | -0.806 | 0.806 | 0 | 137.474 | 50.191 | -50.191 | 0 | -375.521 | 132.788 | -132.788 | 0 | -103.213 | 130.028 | -130.028 | 0 | -88.332 | 50.6 | -50.6 | 0 | -44.059 | 24.349 | -24.349 | 0 | 1.665 | 27.183 | -27.183 | 0 | 11.615 | 27.26 | -27.26 | 0 | -65.772 | 45.307 | -45.307 | 0 | -24.964 | 21.451 | -21.451 | 0 | -30.494 | 17.109 | -17.109 | 0 | -45.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 23.344 | 86.63 | -86.63 | 0 | 93.966 | 40.997 | -40.997 | 0 | -121.265 | 35.765 | -35.765 | 0 | -82.853 | 63.859 | -63.859 | 0 | -36.71 | 35.699 | -35.699 | 0 | -20.715 | 53.206 | -53.206 | 0 | -9.948 | 24.343 | -24.343 | 0 | -5.223 | 16.672 | -16.672 | 0 | 4.226 | 3.844 | -3.844 | 0 | -13.156 | 13.485 | -13.485 | 0 | -10.383 | 11.305 | -11.305 | 0 | -8.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | -5.47 | -0.182 | 0 | -1.679 | 0.832 | -0.832 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 5.47 | 5.47 | 0.182 | 0 | 1.679 | -0.832 | 0.832 | 0 | 4.673 | 0 | 0 | 0 | 5.209 | 0 | 0 | 0 | 1.517 | 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 | 0 | 0 | 0 |
Other Non Cash Items
| -54.731 | 33.283 | -39.286 | 37.652 | 4.191 | 147.445 | -15.653 | -84.484 | -63.038 | 11.23 | -233.162 | -106.032 | -68.302 | -65.066 | -28.276 | -66.73 | -62.776 | -61.368 | -10.392 | -48.503 | -38.401 | -30.34 | -14.321 | -44.474 | -10.116 | -11.779 | 1.237 | -18.053 | -15.486 | -14.684 | -3.781 | -23.139 | -30.41 | -22.216 | -14.879 | -27.006 | -29.127 | -21.391 | -11.776 | -21.036 | -28.738 | -20.088 | -10.203 | -13.908 | -26.947 | -19.784 | -9.459 | -15.215 | -22.325 | -17.07 | -6.856 | -12.005 | -17.474 | -15.287 | -5.482 | -8.568 | -16.507 | -13.081 | -4.659 | -7.151 | -12.15 | -12.178 | -3.913 | -5.085 |
Operating Cash Flow
| 1.935 | 77.181 | 0.838 | 151.186 | 95.078 | 153.996 | 54.991 | 84.484 | 63.038 | -6.435 | -190.498 | 236.884 | -10.883 | 2.521 | -52.986 | 146.223 | 47.377 | 55.131 | -26.384 | 64.963 | 33.29 | 18.299 | -34.889 | 62.061 | 14.662 | -18.501 | -4.9 | 29.481 | 36.115 | 22.069 | 4.466 | 39.779 | 34.306 | 12.674 | -8.567 | 35.805 | 20.327 | 23.701 | -13.494 | 0.585 | 31.218 | 33.196 | -19.737 | 23.161 | 15.378 | 41.191 | -23.291 | 37.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -24.658 | -61.223 | -60.528 | -68.117 | -55.321 | -41.78 | -23.95 | -33.714 | -28.644 | -27.899 | -17.119 | -26.832 | -25.577 | -21.563 | -13.856 | -29.617 | -16.806 | -20.721 | -4.277 | -9.105 | -4.583 | -3.974 | -3.604 | -4.613 | -5.724 | -1.719 | -4.502 | -4.172 | -4.19 | -8.87 | -12.929 | -12.985 | -24.099 | -5.018 | -13.388 | -5.533 | -10.549 | -25.724 | -11.31 | -34.517 | -23.407 | -38.219 | -14.138 | -18.912 | -9.828 | -11.436 | -14.776 | -19.001 | -10.232 | -5.596 | -9.317 | -4.174 | -26.833 | -10.546 | -8.343 | -19.993 | -2.395 | -9.721 | -7.203 | -5.251 | -3.775 | 0.976 | -7.888 | -9.79 |
Acquisitions Net
| -179.047 | 0 | 0 | 0.117 | 0.086 | 0.893 | -10 | 0.005 | -0.028 | 0.051 | 0.14 | 0.385 | 0.018 | 0.138 | 0 | -0.476 | -155.794 | -70.28 | 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 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 619 | -619 | 0 | 0 | 483 | -483 | -30 | 0 | 598 | -598 | 0 | 0 | 500 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.93 | 0 | -6.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -520.997 | 520.997 | 0 | 0 | -528.739 | 528.739 | 0 | 0 | -372.826 | 372.826 | 0 | 0 | -214.249 | 220.93 | 0 | 0 | 0 | 1.288 | 4.655 | 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 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -6.16 | -101.376 | 101.376 | -119.248 | 127.333 | -22.207 | 22.264 | -28.286 | -188.315 | 320 | -319.86 | 268.282 | 23.663 | -278.932 | -13.856 | 0.025 | 0.043 | -70.266 | 0 | 1.688 | 0.001 | -3.974 | -3.604 | 0.261 | 0.001 | 0.8 | -4.502 | 0.475 | 0.015 | 0.75 | 0.006 | -4.567 | 2.2 | 2.239 | -13.388 | 1.45 | -6.741 | 1 | 2 | 0.009 | 0 | 7 | -3.781 | 3.722 | -9.828 | 0.012 | -14.776 | 1.934 | 0.002 | 0.001 | -9.317 | -1.5 | 0.005 | -10.546 | -8.343 | -0.002 | -2.395 | 0.09 | -7.203 | -5.251 | 0.026 | -0.026 | 0.912 | 0.105 |
Investing Cash Flow
| -30.818 | -260.601 | 40.848 | -187.248 | 26.357 | -17.355 | -41.686 | -61.994 | 8.187 | 66.979 | -336.979 | 241.45 | -1.914 | -300.495 | -13.856 | -30.067 | -172.557 | -89.7 | 0.378 | -7.417 | -4.582 | -3.974 | -3.604 | -4.352 | -5.723 | -0.919 | -4.502 | -3.696 | -8.105 | -8.12 | -19.673 | -17.552 | -21.899 | -2.779 | -13.388 | -4.083 | -17.29 | -24.724 | -9.31 | -34.509 | -23.407 | -31.219 | -17.919 | -15.19 | -9.828 | -11.424 | -14.776 | -17.067 | -10.23 | -5.596 | -9.317 | -5.674 | -26.828 | -10.546 | -8.503 | -19.995 | -2.395 | -9.631 | -7.203 | -5.251 | -3.75 | 0.95 | -6.976 | -9.685 |
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 | 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 | 119.295 | 0.071 | 0 | 117.648 | 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 | 0 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -0.071 | 0.071 | -0.071 | 0 | -0.148 | 0 | -0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -117.319 | -117.319 | -1.896 | -1.593 | -1.593 | -117.327 | -2.694 | -117.339 | -1.242 | -118.38 | -0.786 | -1.525 | -0.968 | -79.62 | -2.821 | -5.839 | -14.802 | -51.903 | -0.225 | -0.673 | -0.564 | -0.666 | -0.665 | -1.331 | -0.25 | -33.874 | 0 | -0.655 | 0 | -33.09 | 0 | -0.905 | 0 | -48.96 | 0 | 0 | 0 | -32.64 | 0 | -0.006 | 0 | -32.666 | 0 | -0.024 | -0.12 | -25.5 | 0 | 0 | -0.018 | -20.455 | -0.042 | -0.142 | -0.057 | -15.526 | -0.147 | 0 | 0 | 0 | 0 | -0.941 | -1.201 | -8.126 | -0.461 | -4.879 |
Other Financing Activities
| 15.35 | -1.953 | -1.896 | 173.752 | -119.366 | 109.929 | 10 | 33.452 | 129.989 | 59.374 | 10 | -2.197 | 80.214 | 0.073 | 833.543 | 7.623 | 74.857 | 137.279 | 80 | 8.957 | 11.596 | -0.666 | -9.5 | 6.092 | 20.338 | -33.874 | 0 | 9.95 | 0 | -33.189 | 0 | 9.95 | 35.833 | -42.518 | 0 | 10.1 | 1.7 | -0.192 | 0 | 48.475 | 32.838 | -37.432 | 1.556 | 5.091 | 2.351 | -20.572 | 1.707 | 4.372 | 0.578 | 0.576 | 5.689 | 4.023 | 0.978 | 3.18 | 1.13 | 1.081 | 0.615 | -9.507 | 0.46 | 287.87 | 1.626 | -4.989 | -0.007 | 20.128 |
Financing Cash Flow
| 71.3 | -133.273 | 8.104 | 137.554 | -131.967 | -68.723 | -2.694 | 31.723 | 48.747 | -59.006 | 7.214 | -11.672 | 54.246 | -284.047 | 740.473 | -9.172 | 53.805 | 85.376 | 79.775 | -19.318 | -18.818 | -0.666 | -10.165 | -3.189 | 5.088 | -33.874 | -15 | -0.655 | -3 | -39.189 | -2 | -0.655 | 33.833 | -48.518 | -2 | 0.4 | -0.3 | -32.832 | 0 | 43.669 | 32.838 | -37.432 | 1.556 | -0.033 | 2.351 | -20.572 | -3.193 | 4.372 | 0.56 | -19.88 | 5.646 | 1.427 | -4.142 | -15.969 | -4.862 | 1.081 | 0.615 | -9.507 | 0.46 | 259.93 | -4.575 | -13.114 | -0.468 | 0.25 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.396 | 0.016 | 0.059 | -0.037 | 0.013 | 0.064 | -0.006 | 0.228 | 0.135 | 0.01 | -0 | -0.033 | 0.007 | -0.025 | 0.006 | -0.203 | -0.182 | 0.035 | 0.031 | -0.046 | 0.054 | 0.039 | -0.053 | -0.006 | 0.08 | 0.107 | -0.003 | -0.031 | 0 | -0.001 | -0.006 | 0.002 | -0 | 0.002 | 0 | 0.003 | 0.008 | 0.004 | 0.007 | 0.001 | -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
| 41.789 | -312.694 | 51.23 | 101.455 | -10.519 | 67.982 | -8.932 | 218.892 | 131.882 | 1.548 | -520.263 | 466.63 | 41.456 | -582.045 | 673.637 | 106.78 | -71.557 | 50.843 | 53.799 | 38.182 | 9.944 | 13.698 | -48.711 | 54.514 | 14.107 | -53.186 | -24.405 | 25.099 | 25.011 | -25.241 | -17.213 | 21.574 | 46.24 | -38.622 | -23.955 | 32.125 | 2.745 | -32.221 | -22.797 | 9.745 | 40.649 | -35.454 | -36.1 | 7.938 | 7.901 | 9.195 | -41.261 | 24.726 | -13.76 | -9.021 | -19.34 | 12.909 | -26.887 | -15.489 | -34.977 | 15.714 | -9.318 | -7.338 | -13.325 | 267.844 | -3.249 | -0.683 | -12.736 | 19.5 |
Cash At End Of Period
| 652.262 | 636.804 | 949.498 | 877.301 | 775.846 | 786.366 | 718.384 | 727.316 | 508.424 | 376.541 | 374.994 | 895.256 | 428.627 | 387.171 | 969.216 | 295.579 | 188.799 | 260.356 | 209.514 | 155.714 | 117.532 | 107.588 | 93.89 | 142.601 | 88.088 | 73.98 | 127.166 | 136.776 | 111.677 | 86.667 | 111.908 | 129.121 | 107.547 | 61.308 | 99.93 | 123.884 | 91.76 | 89.014 | 121.235 | 145.663 | 135.917 | 95.268 | 130.722 | 166.822 | 158.884 | 150.983 | 141.788 | 183.05 | 158.323 | 172.083 | 181.105 | 200.444 | 187.535 | 214.422 | 229.912 | 264.45 | 248.736 | 258.054 | 265.392 | 278.717 | 10.873 | 14.122 | 14.805 | 27.541 |