Shenzhen Sunwin Intelligent Co., Ltd.
SZSE:300044.SZ
4.97 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -13.755 | -10.201 | 6.391 | -178.092 | -6.693 | 43.576 | -19.721 | -197.149 | -14.832 | -22.961 | 4.338 | -359.488 | 62.79 | -54.382 | 2.066 | -165.828 | 19.746 | 57.592 | 29.405 | -574.438 | 16.638 | 21.532 | 65.329 | -34.008 | 26.287 | 41.239 | 41.781 | 93.261 | 38.697 | 33.159 | 16.804 | 67.844 | 7.619 | 19.025 | 6.332 | 59.566 | 8.116 | 6.221 | 3.554 | 21.928 | 8.701 | 1.617 | 20.208 | 3.45 | 10.626 | 10.043 | 5.317 | 13.827 | 10.043 | 10.336 | 3.634 | 8.052 | 4.69 | 9.791 | 3.389 | 4.78 | 7.668 | 9.429 | 3.732 | 12.86 | 8.811 | 6.696 | 3.427 |
Depreciation & Amortization
| 0 | 14.276 | 14.276 | 64.524 | -25.773 | 13.343 | 13.343 | 19.253 | 19.253 | 19.828 | 19.828 | 14.177 | 14.177 | 29.783 | 29.783 | 77.226 | -31.984 | 31.984 | 0 | 70.558 | -14.309 | 14.309 | 0 | 39.344 | -18.01 | 18.01 | 0 | 76.712 | -13.75 | 13.75 | 0 | 19.892 | -9.006 | 9.006 | 0 | 8.775 | -3.645 | 3.645 | 0 | 6.012 | -2.005 | 2.005 | 0 | 4.734 | -2.353 | 2.353 | 0 | 3.327 | -1.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.39 | 0.337 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.313 | -5.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9.344 | 0 | 0 | 0 | 3.47 | 0 | 0 | 0 | 5.874 | 0 | 0 | 0 | 5.109 | 0 | 0 | 0 | 10.562 | 0 | 0 | 0 | 1.577 | 0 | 0 | 0 | 2.796 | 0 | 0 | 0 | 2.872 | 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 | -3.667 | -14.4 | 14.4 | 0 | 362.759 | -868.809 | 868.809 | 0 | 43.101 | 549.395 | -549.395 | 0 | -1,026.775 | 358.563 | -358.563 | 0 | 140.292 | 287.955 | -287.955 | 0 | -829.197 | 292.332 | -292.332 | 0 | -619.292 | 345.019 | -345.019 | 0 | -392.301 | 114.016 | -114.016 | 0 | -9.617 | 63.468 | -63.468 | 0 | -162.62 | 39.29 | -39.29 | 0 | -55.278 | 68.488 | -68.488 | 0 | -58.789 | 23.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.945 | -9.493 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -18.694 | -21.611 | 21.611 | 0 | 345.678 | -888.913 | 888.913 | 0 | -277.486 | 518.223 | -518.223 | 0 | -433.685 | -595.066 | 595.066 | 0 | 186.867 | -76.448 | 76.448 | 0 | -1,719.36 | 263.399 | -263.399 | 0 | -181.605 | 240.245 | -240.245 | 0 | -156.542 | 6.672 | -6.672 | 0 | 35.429 | -8.585 | 8.585 | 0 | -154.747 | 51.85 | -51.85 | 0 | -4.803 | 28.502 | -28.502 | 0 | -9.235 | -5.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 15.026 | 7.211 | -7.211 | 0 | 17.081 | 20.104 | -20.104 | 0 | 320.587 | 31.173 | -31.173 | 0 | -593.089 | 947.587 | -947.587 | 0 | -46.468 | 364.403 | -364.403 | 0 | 890.17 | 28.933 | -28.933 | 0 | -437.563 | 104.774 | -104.774 | 0 | -233.846 | 107.343 | -107.343 | 0 | -47.842 | 72.053 | -72.053 | 0 | -10.745 | -12.56 | 12.56 | 0 | -50.876 | 39.987 | -39.987 | 0 | -49.554 | 28.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.058 | -3.293 | 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 | 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 | 6.042 | -6.042 | 0 | -0.107 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | -0.124 | 0 | 0 | 0 | -1.913 | 0 | 0 | 0 | 2.796 | 0 | 0 | 0 | 2.872 | 0 | 0 | 0 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.112 | -6.2 | 0 | 0 |
Other Non Cash Items
| 21.718 | 21.738 | 6.821 | 135.557 | 28.334 | -109.307 | -13.343 | 197.149 | 14.832 | -888.637 | 13.389 | 792.994 | -62.79 | 54.382 | -2.066 | 165.828 | -19.746 | -57.592 | -29.405 | 574.438 | -16.638 | -21.532 | -65.329 | 34.008 | -26.287 | -41.239 | -41.781 | -93.261 | -38.697 | -33.159 | -16.804 | -67.844 | -7.619 | -19.025 | -6.332 | -59.566 | -8.116 | -6.221 | -3.554 | -21.928 | -8.701 | -1.617 | -20.208 | -3.45 | -10.626 | -10.043 | -5.317 | -13.827 | -10.043 | -10.336 | -3.634 | -8.052 | -4.69 | -9.791 | -3.389 | -4.78 | -7.668 | -9.429 | -3.732 | 0.529 | 0.475 | -6.696 | -3.427 |
Operating Cash Flow
| 7.963 | -2.739 | 13.212 | 18.322 | -18.531 | -37.988 | -19.721 | -197.149 | -14.832 | -22.961 | 17.727 | 419.941 | -40.678 | 20.977 | 9.189 | -88.995 | 180.263 | -59.637 | -294.221 | 284.73 | 182.624 | -129.06 | -47.754 | 189.787 | 12.841 | -62.353 | -131.42 | -34.41 | 92.588 | -141.131 | -256.079 | 21.197 | -29.142 | -29.399 | -42.645 | 189.3 | 7.999 | -4.784 | -57.091 | -33.003 | 26.67 | 24.642 | -16.766 | 28.438 | 4.066 | -10.222 | -20.069 | 45.914 | 5.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.166 | 0.13 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.021 | -0.038 | -0.664 | -2.493 | -0.102 | -0.544 | -0.27 | -0.089 | -0.268 | -0.155 | -18.222 | -17.111 | -1.63 | -0.615 | -39.547 | -46.556 | -61.441 | -8.144 | -209.402 | -220.442 | -146.264 | -22.024 | -34.865 | -138.07 | -48.801 | -141.746 | -48.217 | 0.216 | -77.871 | 6.89 | -61.141 | -56.622 | -80.688 | -55.669 | -71.905 | -20.83 | -6.948 | -6.383 | -10.665 | -18.076 | -16.617 | -21.1 | -23.076 | -13.699 | -14.992 | -11.502 | -18.094 | -13.945 | -0.244 | -0.275 | -1.653 | -2.424 | -0.638 | -1.368 | -1.371 | -0.474 | -2.277 | -0.396 | -0.841 | -0.005 | -1.729 | -2.67 | -3 |
Acquisitions Net
| 0 | 0 | 0 | -75.654 | 0.162 | 171.055 | 0 | -103.102 | 0 | 0 | 120 | -8.951 | 200.1 | 6.502 | 0.093 | 27.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.915 | -24.915 | -272.282 | -51.169 | 51.169 | 0 | -16.5 | -13.323 | 8.714 | -8.714 | 21.4 | -2.4 | -2.9 | 0 | 0 | 0 | 0 | 0 | -4.681 | -0.342 | -1.368 | 0 | 0 | 0 | 0 | 0 | 0.411 | 0 | 0 | -8.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | -171.693 | 0 | 103.102 | 0 | 0 | 0 | 5.67 | 0 | 0.05 | -13.22 | -167.9 | -20.8 | 0 | 0 | -18.962 | -0.8 | -1.2 | -0.238 | 0 | 0 | 0 | 48.218 | 0.049 | 0 | 0 | -1 | -67.227 | 4.214 | -4.214 | -63.1 | -644.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | -0.638 | 0 | 0.638 | 0 | 120.27 | 4.939 | 0.2 | 0 | 12.496 | 0 | 0 | 0 | 186.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.961 | 0.122 | 0.7 | 0.24 | 60.463 | 0.246 | -1.454 | 1.473 | 78.986 | 0 | 0 | 0 | 498.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.78 | 0.22 |
Other Investing Activites
| 0 | 0 | 0 | -75.654 | -0 | 171.055 | 0.638 | -103.102 | -0 | -0 | -0 | -9.115 | 100.1 | 105.878 | 0.093 | 50.943 | -2.179 | 9.448 | 0.009 | -28.381 | 0.609 | 3.218 | -0.125 | 30.151 | 0.002 | -0.699 | -48.217 | -61.265 | 13.52 | 49.579 | -1.851 | -3.964 | -8.678 | 9.044 | 31.013 | 75.458 | 13.637 | -5.204 | -87.034 | 18.828 | -3.099 | 0.001 | 2.107 | 2.176 | -14.992 | -1.367 | -18.094 | -0.268 | 0.05 | -0.275 | 0.196 | -0 | -0.638 | -1.368 | -1.371 | 0.001 | 0.009 | 0.03 | 0.001 | -0.005 | -1.729 | -2.67 | 0.039 |
Investing Cash Flow
| -0.021 | -0.038 | -0.664 | -78.146 | 0.06 | 170.511 | 0.368 | 17.08 | 4.67 | 0.045 | 101.778 | -17.011 | 98.47 | 105.313 | -52.674 | 50.983 | -84.42 | 1.304 | -209.393 | -267.786 | -146.455 | -20.005 | -35.228 | -97.958 | -48.677 | -141.746 | -72.892 | -272.819 | -64.105 | 55.014 | -62.518 | -65.327 | -85.152 | -50.839 | -112.705 | -70.234 | 4.288 | -11.587 | -97.7 | 0.752 | -19.716 | -21.1 | -20.97 | -16.204 | -15.334 | -12.869 | -18.094 | -14.213 | -0.193 | -0.275 | -1.457 | -2.013 | -0.638 | -1.368 | -9.531 | -0.472 | -2.268 | -0.366 | -0.84 | -0.005 | -1.729 | 4.11 | -2.741 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -5.234 | 4.507 | 1.28 | 72.79 | -10 | -80.5 | -34.334 | -28.468 | -27.587 | -76.89 | -139.996 | -286.15 | -23.353 | -90.112 | 71.989 | -161.756 | 32.983 | -44.489 | 449.078 | -78.711 | 4.8 | 298.395 | 32.881 | 91.133 | -60.48 | 187.58 | 110.42 | -411.287 | -3.63 | 99.154 | 315.764 | 113.978 | 0 | 130.021 | 0 | -2.033 | 0 | 0 | 0 | 0 | 0 | 0 | -143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -20 | 0 | 0 | 10 | 0 | 0 | -35 | 19 | 16 | -7 | -1.2 |
Common Stock Issued
| 0 | 0 | 0 | 0 | -23.811 | 23.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23.811 | 23.811 | -23.811 | 0 | 0 | 0 | 0 | 0 | -26.86 | 1.146 | -1.146 | 0 | -65.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.445 | 0 | -2.26 | 0 | 0 | 0 | 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
| -2.139 | -2.375 | -5.826 | -10.398 | -2.963 | -7.861 | -7.598 | -8.492 | -9.125 | -10.048 | -11.554 | -22.004 | -17.285 | -24.068 | -22.938 | -35.716 | -25.385 | -26.695 | -22.841 | -8.192 | -30.483 | -17.686 | -17.82 | -21.542 | -12.548 | -35.871 | -11.755 | -9.823 | -9.626 | -19.73 | -4.7 | -2.605 | -2.89 | -12.611 | -0.703 | -1.249 | -5.276 | 0 | 0 | -0.294 | -4.429 | 0 | -0.899 | -0.01 | 0 | -0.497 | -9.503 | 0 | 0 | 0 | 0 | -0.079 | -0.495 | -0.549 | -0.134 | -0.007 | 0 | -8 | -0.266 | -0.249 | -0.191 | -0.051 | -0.149 |
Other Financing Activities
| 0 | -3.436 | -8.122 | -4.764 | 3.903 | 0.434 | 2.609 | 18.947 | -1.189 | 0 | 0 | -95.829 | -13.102 | 1.265 | 3.461 | 156.638 | -51.261 | 41.529 | -47.234 | -38.811 | 106.82 | -21.298 | -10.233 | -126.148 | -1.898 | 54.999 | -9.7 | 981.212 | -7.94 | 10.151 | -7.627 | 48.066 | 126.441 | 0.069 | 16.337 | 2.255 | -0.996 | 61.695 | -0.48 | -1.307 | 3.812 | -3.177 | -0.899 | 166.166 | 0 | 5.51 | 1 | 0.735 | 0 | -10 | 2.661 | 0.251 | 2.295 | 18.487 | 4.934 | 2.864 | -2.39 | -3.183 | 392.351 | -0.214 | -3.995 | -0.301 | -1.053 |
Financing Cash Flow
| -7.373 | -1.304 | -12.667 | 57.628 | -9.06 | -111.738 | -39.323 | -18.013 | -37.9 | -86.938 | -151.55 | -403.984 | -53.74 | -114.111 | 52.512 | -30.778 | -43.663 | -29.654 | 379.003 | -125.714 | 81.136 | 259.411 | 4.828 | -95.107 | -74.927 | 206.708 | 88.965 | 560.102 | -21.195 | 89.575 | 303.437 | 164.649 | 124.014 | 114.033 | 15.634 | -3.287 | -6.272 | 61.695 | -0.48 | -1.601 | -0.617 | -3.177 | -143.899 | 166.156 | 0 | 5.013 | -8.503 | 0.735 | 0 | -10 | 2.661 | -7.828 | -18.2 | 17.938 | 4.8 | 12.856 | -2.39 | -11.183 | 357.086 | 18.536 | 11.814 | -7.352 | -2.402 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.455 | 0.172 | 0.092 | 1.852 | -0.732 | 0.404 | -1.079 | -0.51 | 1.424 | 1.092 | 0.502 | -0.199 | 0.028 | -0.076 | -0.118 | -0.439 | -0.142 | 0.008 | 0.05 | -0.053 | 0.674 | 1.102 | -0.778 | -0.034 | 1.184 | 1.554 | -0.594 | 0.957 | -0.635 | -0.413 | 0.012 | 0.427 | -0.076 | 0.694 | -0.113 | 1.213 | -0.26 | 0.047 | -0.108 | -0.003 | 0.002 | 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
| 0.114 | -3.909 | -0.027 | -0.345 | -28.264 | 21.19 | -26.18 | 19.584 | -1.026 | -48.498 | -31.543 | -1.252 | 4.081 | 12.103 | 8.909 | -68.618 | 52.038 | -87.98 | -124.561 | -108.823 | 117.979 | 111.448 | -78.932 | -3.869 | -109.578 | 4.164 | -115.941 | 253.83 | 6.653 | 3.045 | -15.148 | 120.946 | 9.644 | 34.489 | -139.829 | 116.991 | 5.755 | 45.372 | -155.378 | -33.854 | 6.34 | 0.366 | -181.635 | 178.39 | -11.268 | -18.078 | -46.666 | 32.436 | 5.394 | -11.516 | 8.893 | -17.86 | -24.288 | 36.564 | -54.016 | -0.073 | -25.181 | -15.19 | 347.599 | 10.366 | 10.215 | -6.099 | -9.548 |
Cash At End Of Period
| 43.321 | 43.207 | 47.116 | 47.143 | 47.488 | 75.752 | 54.562 | 80.742 | 61.159 | 62.184 | 110.682 | 142.225 | 143.477 | 139.397 | 127.294 | 119.402 | 188.019 | 135.981 | 223.961 | 317.649 | 426.472 | 308.493 | 197.045 | 276.457 | 280.325 | 389.904 | 385.739 | 501.68 | 247.85 | 241.197 | 238.152 | 253.3 | 132.354 | 122.71 | 88.221 | 228.051 | 111.059 | 105.304 | 59.932 | 215.31 | 249.164 | 242.825 | 242.459 | 424.094 | 245.704 | 256.972 | 275.05 | 321.715 | 289.279 | 283.885 | 295.401 | 286.509 | 304.368 | 328.657 | 292.093 | 345.698 | 345.771 | 370.952 | 386.143 | 38.544 | 28.178 | 17.963 | 24.062 |