Beijing E-Hualu Information Technology Co., Ltd.
SZSE:300212.SZ
29.29 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -244.527 | -182.055 | -186.348 | -1,350.452 | -241.5 | -246.179 | -44.549 | 24.334 | -23.882 | -18.207 | 34.288 | -314.503 | -15.928 | 98.045 | 65.712 | 540.374 | -9.818 | 93.273 | 61.795 | 179.891 | 24.05 | 102.859 | 77.206 | 191.902 | 1.884 | 68.781 | 39.881 | 116.257 | 5.187 | 52.682 | 26.992 | 57.792 | 4.926 | 57.494 | 20.894 | 61.248 | 6.171 | 17.839 | 39.664 | 88.735 | 5.237 | 23.877 | 25.821 | 63.911 | 5.929 | 11.579 | 12.869 | 61.895 | 5.874 | 8.169 | 11.956 | 46.31 | 6.06 | 4.589 | 8.555 | 27.749 | 4.398 | 2.497 | 3.389 |
Depreciation & Amortization
| 0 | 46.496 | 46.496 | 55.302 | 55.302 | 39.804 | 39.804 | 45.788 | -16.588 | 32.304 | 32.304 | 41.269 | 41.269 | 36.778 | 36.778 | 129.657 | -64.461 | 64.461 | 0 | 110.805 | -53.147 | 53.147 | 0 | 94.273 | -45.069 | 45.069 | 0 | 73.401 | -31.996 | 31.996 | 0 | 50.376 | -22.784 | 22.784 | 0 | 35.975 | -17.099 | 17.099 | 0 | 22.004 | -9.928 | 9.928 | 0 | 14.904 | -6.785 | 6.785 | 0 | 5.643 | -2.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 1.245 | 0 | 0 | 0 | 10.027 | 0 | 0 | 0 | 44.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -87.763 | 0 | 671.397 | 0 | 58.532 | 0 | 315.454 | -410.569 | 410.569 | 0 | -433.321 | 273.961 | -273.961 | 0 | 417.199 | 341.575 | -341.575 | 0 | -1,891.054 | 591.374 | -591.374 | 0 | -1,276.192 | 286.872 | -286.872 | 0 | -1,106.447 | 861.091 | -861.091 | 0 | -1,405.975 | 350.456 | -350.456 | 0 | -1,006.546 | 636.99 | -636.99 | 0 | -927.29 | 355.278 | -355.278 | 0 | -581.453 | 223.512 | -223.512 | 0 | -325.171 | 155.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -163.938 | 0 | 671.612 | 0 | 56.699 | 0 | 272.53 | -371.673 | 371.673 | 0 | -275.966 | 199.118 | -199.118 | 0 | 740.428 | 375.638 | -375.638 | 0 | -1,214.777 | -399.276 | 399.276 | 0 | -1,494.258 | 209.428 | -209.428 | 0 | -604.536 | 316.617 | -316.617 | 0 | -540.989 | 85.879 | -85.879 | 0 | -267.72 | 181.531 | -181.531 | 0 | 12.182 | 62.826 | -62.826 | 0 | -263.726 | 18.288 | -18.288 | 0 | -106.311 | 33.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | -17.655 | 0 | -0.216 | 0 | 1.833 | 0 | 42.923 | -38.895 | 38.895 | 0 | -116.775 | 54.165 | -54.165 | 0 | -273.884 | -23.618 | 23.618 | 0 | -804.003 | 979.992 | -979.992 | 0 | 283.826 | 79.22 | -79.22 | 0 | -489.76 | 545.661 | -545.661 | 0 | -883.014 | 264.577 | -264.577 | 0 | -738.826 | 455.458 | -455.458 | 0 | -939.472 | 292.452 | -292.452 | 0 | -317.727 | 205.224 | -205.224 | 0 | -218.86 | 122.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.934 | 10.272 | -10.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 93.831 | 0 | 0 | 0 | 0 | 0 | -27.934 | -10.272 | 10.272 | 0 | -40.579 | 20.678 | -20.678 | 0 | -49.344 | -10.445 | 10.445 | 0 | 127.727 | 10.657 | -10.657 | 0 | -65.76 | -1.776 | 1.776 | 0 | -12.151 | -1.187 | 1.187 | 0 | 18.028 | 0 | 0 | 0 | 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
| 215.292 | 33.323 | 85.863 | 937.101 | 0.499 | -29.115 | -39.804 | -361.242 | 427.156 | 47.946 | -13.9 | 314.503 | 15.928 | -98.045 | -65.712 | -540.374 | 9.818 | -93.273 | -61.795 | -179.891 | -24.05 | -102.859 | -77.206 | -191.902 | -1.884 | -68.781 | -39.881 | -116.257 | -5.187 | -52.682 | -26.992 | -57.792 | -4.926 | -57.494 | -20.894 | -61.248 | -6.171 | -17.839 | -39.664 | -88.735 | -5.237 | -23.877 | -25.821 | -63.911 | -5.929 | -11.579 | -12.869 | -61.895 | -5.874 | -8.169 | -11.956 | -46.31 | -6.06 | -4.589 | -8.555 | -27.749 | -4.398 | -2.497 | -3.389 |
Operating Cash Flow
| -29.234 | -195.227 | -100.485 | 313.348 | -185.699 | -176.957 | -44.549 | 24.334 | -23.882 | 472.612 | 20.388 | 235.664 | -222.607 | 110.867 | -223.803 | 670.929 | -244.882 | -211.8 | -76.159 | 205.152 | 0.504 | 221.797 | 25.293 | 140.962 | 27.436 | -143.623 | -349.489 | 236.75 | -331.737 | 122.778 | -493.369 | 53.376 | -123.1 | -179.531 | -170.545 | 82.295 | -180.376 | -188.073 | -130.945 | -39.697 | -138.415 | -103.218 | -137.451 | 18.392 | -68.496 | -103.746 | -22.146 | 37.266 | -75.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -35.634 | -65.715 | -69.233 | -70.709 | -88.776 | -67.598 | -69.467 | -74.711 | -52.95 | -64.954 | -74.137 | -178.493 | -84.258 | -111.537 | -111.099 | -64.331 | -71.761 | -59.733 | -117.401 | -89.671 | -117.14 | -100.86 | -128.789 | -60.233 | -135.026 | -66.392 | -149.984 | -169.961 | -57.721 | -121.078 | -94.816 | -99.978 | -35.21 | -23.845 | -31.013 | -43.881 | -28.189 | -28.067 | -25.645 | -37.17 | -23.031 | -26.044 | -22.322 | -36.977 | -36.046 | -34.369 | -31.553 | -29.335 | -21.762 | -22.601 | -15.044 | -29.574 | -10.919 | 0 | 0 | 0.789 | -0.246 | 0 | 0 |
Acquisitions Net
| 0.203 | 0.489 | 0.006 | 0.053 | 0.058 | 0.012 | 4.357 | 9.403 | 3.011 | 0 | 0 | -1.513 | 64.087 | 111.537 | 6.046 | 0.001 | -0 | 0 | 0 | 0.036 | 0 | 100.867 | 128.791 | 0 | 0 | 66.398 | 150.009 | 170.053 | -366.293 | 0 | 0 | 43.682 | -33 | -49.182 | 31.013 | -35.984 | -0.231 | 0.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -60.44 | -0.058 | -11.242 | -5.552 | -155.391 | -24.335 | -201.018 | -22.142 | -56.871 | -452.483 | -228.119 | -225.839 | -289.014 | -102.016 | -134.642 | -148.1 | -162.536 | -333.73 | -34.299 | -96.501 | -95.851 | -28.2 | -38.809 | -9.3 | -81.583 | 92.71 | 0 | 0 | 0 | 0 | 0 | -76.1 | 0 | 0 | 0 | -5.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.942 | 0 | 1.012 | 17.76 | 8.204 | 30.805 | 49.813 | 129.74 | 4.85 | 10.437 | 54.433 | 5.968 | 55.113 | 100.338 | 8.904 | 37.39 | 4.007 | 3.5 | 0 | -1.593 | 2.518 | -4.18 | 79.469 | 0 | 0 | -0.08 | 0.08 | 0.071 | 0.072 | 0.082 | 0.017 | 0 | 0 | 0 | 26.056 | 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
| 0.943 | 0.489 | 1.018 | 60.44 | 0.058 | 0 | 0 | 0 | -16.474 | 0.006 | -0 | 1.513 | 69.382 | -84.37 | 0.005 | -713.156 | 0.009 | -131.142 | 9.77 | -21.982 | 0.077 | -304.205 | -128.789 | 0.009 | 0.003 | -51.392 | -149.984 | -185.239 | -57.721 | -132.61 | -5 | -45.119 | 0.001 | 0.888 | -31.013 | -42.414 | 0.067 | 5.718 | 0.258 | 0.001 | 0.001 | -32.98 | -22.322 | 0.27 | 0.001 | -34.369 | 0.005 | 22.4 | -22.4 | -22.601 | -15.044 | 2.338 | -10.919 | 0 | 0 | 0.789 | -0.246 | 0 | 0 |
Investing Cash Flow
| -33.749 | -65.227 | -68.215 | -52.896 | -80.513 | -48.023 | -20.848 | -90.959 | -69.424 | -255.529 | -41.847 | -229.395 | -348.16 | -212.151 | -321.983 | -1,029.111 | -169.761 | -190.875 | -255.731 | -275.746 | -448.275 | -342.677 | -145.82 | -156.076 | -163.223 | -90.275 | -159.178 | -266.66 | -388.953 | -253.606 | -99.799 | -101.415 | -68.21 | -22.957 | -81.057 | -86.295 | -28.122 | -22.349 | -30.871 | -37.169 | -23.029 | -59.024 | -22.322 | -36.707 | -36.046 | -34.369 | -31.548 | -6.935 | -44.162 | -22.601 | -15.044 | -27.236 | -10.919 | 0 | 0 | 0.789 | -0.246 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -356.041 | -373.912 | -587.712 | -820.966 | -348.898 | -1,137.045 | -537.116 | -341.642 | -1,449.847 | -1,253.734 | -1,103.842 | -103.647 | -1,550.569 | -972.781 | -988.241 | -679.372 | -1,415.723 | -278.218 | -629.913 | -616.154 | -433.783 | -590.461 | -446.978 | -371.876 | -519.764 | -270.79 | -412.933 | -239.341 | -346.462 | -162.306 | -153.417 | -102.649 | -154.528 | -124.815 | -51.653 | -434.067 | -1,251.343 | -366 | -16 | -65 | -84.7 | -140 | -10 | -146.7 | -40 | -100 | -80 | -10 | -15 | -68 | -22 | 0 | -15 | 0 | 0 | -10 | -8 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.186 | -23.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.436 | 1.093 | -1.093 | 0 | -2.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -47.87 | -40.5 | -48.589 | -64.55 | -94.788 | -56.913 | -69.956 | -81.922 | -51.04 | -97.29 | -53.354 | -129.413 | -60.006 | -111.884 | -73.83 | -99.975 | -181.612 | -70.625 | -62.234 | -53.619 | -84.273 | -119.434 | -51.564 | -23.486 | -49.907 | -143.463 | -39.06 | -23.198 | -26.676 | -78.227 | -21.135 | -15.375 | -11.889 | -46.061 | -6.952 | -13.32 | -36.967 | -36.764 | -17.044 | -16.166 | -14.334 | -37.435 | -7.867 | -6.749 | -5.442 | -8.305 | -2.377 | -2.968 | -2.592 | -5.105 | -2.534 | -2.065 | -1.446 | 0 | 0 | -1.889 | -1.043 | 0 | 0 |
Other Financing Activities
| 449.693 | 365.755 | -433.063 | 1,081.597 | 367.496 | 1,459.331 | 822.591 | 580.705 | 1,543.011 | 965.944 | 1,308.703 | 28.51 | 1,938.389 | 1,121.552 | 1,342.449 | 1,563.535 | 1,974.21 | 814.407 | 982.837 | 934.317 | 572.883 | 675.147 | 643.434 | 1,157.498 | 624.813 | 642.266 | 516.252 | 585.542 | 629.367 | 778.492 | 834.773 | 610.82 | 385.43 | 375.777 | 101.55 | 229.899 | 2,016.903 | 632.268 | 99.741 | 191.187 | 241.97 | 419.177 | 16 | 146.65 | 162.849 | 99.808 | 10 | 50.572 | 40 | 64.801 | 89.99 | 10 | 15 | 0 | 0 | 10 | 20.5 | 0 | 0 |
Financing Cash Flow
| 45.781 | -31.344 | 154.649 | 242.145 | -76.191 | 265.373 | 215.519 | 157.141 | 42.125 | -385.079 | 151.507 | -204.55 | 327.813 | 36.888 | 280.378 | 784.188 | 376.876 | 465.564 | 290.69 | 264.544 | 54.827 | -34.748 | 144.893 | 762.136 | 55.141 | 228.013 | 64.259 | 323.004 | 256.229 | 537.959 | 660.221 | 492.796 | 219.012 | 204.901 | 42.946 | -217.487 | 728.593 | 229.504 | 66.697 | 110.02 | 142.936 | 241.742 | -1.867 | 139.901 | 117.407 | 91.503 | -72.377 | 37.604 | 22.408 | -8.304 | 65.456 | 7.935 | -1.446 | 0 | 0 | -1.889 | 11.457 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.345 | -0.05 | -0.349 | -0.309 | 0.203 | 0.376 | -0.092 | 2.788 | 0.104 | 0.127 | -0.029 | -0.077 | -0.052 | -0.16 | -0.039 | -0.136 | -0.258 | 0.099 | -0.046 | 0.418 | -0.235 | -0.156 | 0.146 | 0.121 | -0.288 | 0.329 | 0.006 | 0.031 | -0.002 | 0.001 | 0.04 | 0.339 | 0.025 | -0.028 | 0.051 | 0.036 | -0.049 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -17.8 | -255.896 | -148.71 | 641.227 | -342.2 | 40.769 | 62.285 | 93.542 | 53.546 | -167.87 | 130.019 | -198.359 | -243.006 | -64.557 | -265.448 | 425.871 | -38.024 | 62.988 | -41.247 | 194.368 | -393.18 | -155.785 | 24.512 | 747.144 | -80.934 | -5.556 | -444.402 | 293.125 | -464.463 | 407.132 | 67.094 | 445.097 | 27.728 | 2.385 | -208.606 | -221.451 | 520.046 | 19.107 | -95.119 | 33.155 | -18.509 | 79.5 | -161.639 | 121.587 | 12.865 | -46.612 | -126.071 | 67.919 | -97.742 | -80.498 | 6.995 | 2.154 | -68.46 | 0 | 0 | 52.903 | 3.229 | 0 | 0 |
Cash At End Of Period
| 290.068 | 395.059 | 650.955 | 799.665 | 111.828 | 454.029 | 413.26 | 350.975 | 257.432 | 203.886 | 371.755 | 241.736 | 440.095 | 683.101 | 747.658 | 1,013.106 | 587.235 | 625.259 | 562.271 | 603.518 | 409.149 | 802.329 | 958.114 | 1,155.507 | 408.363 | 489.297 | 494.853 | 934.25 | 641.126 | 1,105.589 | 698.457 | 631.363 | 186.266 | 158.539 | 156.153 | 364.759 | 586.211 | 66.165 | 47.058 | 142.177 | 109.023 | 127.532 | 48.032 | 209.671 | 88.084 | 75.219 | 121.831 | 247.902 | 179.983 | 277.725 | 358.223 | 351.227 | 349.073 | 0 | 0 | 59.693 | 6.79 | 0 | 0 |