Guangzhou Haozhi Industrial Co.,Ltd.
SZSE:300503.SZ
15.18 (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 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 40.344 | 14.574 | -164.02 | -15.112 | -2.59 | -12.247 | -11.004 | 17.669 | -3.05 | 19.354 | -12.562 | 63.688 | 69.261 | 35.049 | -15.41 | 24.698 | 51.302 | 14.045 | -168.476 | 0.936 | 10.28 | 2.186 | 5.114 | 13.588 | 19.171 | 12.852 | 20.344 | 16.459 | 26.182 | 12.275 | 8.955 | 25.555 | 21.759 | 6.512 | 16.285 | 8.424 | 10.056 | 8.681 | 13.839 | 7.286 |
Depreciation & Amortization
| 0 | 28.951 | 28.951 | 23.013 | -67.754 | 33.771 | 33.771 | 84.162 | 24.333 | 17.748 | 17.748 | 11.748 | 11.748 | 28.434 | 28.434 | 74.371 | -37.572 | 37.572 | 0 | 53.453 | -26.598 | 26.598 | 0 | 43.551 | -19.952 | 19.952 | 0 | 32.479 | -13.553 | 13.553 | 0 | 22.508 | -10.683 | 10.683 | 0 | 21.119 | -10.507 | 10.507 | 0 | 5.047 | 5.014 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 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 | -223.89 | 0 | -38.984 | 36.343 | -36.343 | 0 | -225.756 | 69.092 | -69.092 | 0 | -239.191 | 222.887 | -222.887 | 0 | -36.871 | -2.995 | 2.995 | 0 | -68.832 | 116.232 | -116.232 | 0 | -88.126 | 44.138 | -44.138 | 0 | -111.295 | 73.571 | -73.571 | 0 | -163.177 | 74.789 | -74.789 | 0 | -89.059 | 51.037 | -51.037 | 0 | -13.955 | -27.18 |
Accounts Receivables
| 0 | -164.436 | 0 | -2.701 | -14.535 | 14.535 | 0 | -162.805 | 1.981 | -1.981 | 0 | -105.313 | 184.666 | -184.666 | 0 | -89.41 | -91.53 | 91.53 | 0 | -16.063 | 43.919 | -43.919 | 0 | 41.459 | -35.986 | 35.986 | 0 | -81.505 | 46.838 | -46.838 | 0 | -129.031 | 56.125 | -56.125 | 0 | -62.192 | 26.638 | -26.638 | 0 | 0 | -18.001 |
Change In Inventory
| 0 | -59.454 | 0 | -36.283 | 50.878 | -50.878 | 0 | -62.952 | 67.111 | -67.111 | 0 | -133.878 | 38.22 | -38.22 | 0 | 52.538 | 88.534 | -88.534 | 0 | -52.769 | 72.313 | -72.313 | 0 | -132.828 | 78.265 | -78.265 | 0 | -33.277 | 28.883 | -28.883 | 0 | -35.049 | 18.664 | -18.664 | 0 | -26.867 | 24.399 | -24.399 | 0 | -5.177 | -6.017 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.244 | 1.858 | -1.858 | 0 | 3.487 | -2.15 | 2.15 | 0 | 0.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.778 | -21.163 |
Other Non Cash Items
| 15.581 | 0.061 | -2.519 | 230.825 | 50.549 | 36.078 | 41.156 | 254.991 | 10.2 | 59.728 | 3.822 | 105.894 | -14.955 | 11.118 | 6.928 | 31.621 | 40.683 | -2.361 | 1.708 | 266.889 | -108.246 | 61.958 | -82.868 | 65.098 | -57.998 | 31.744 | 12.56 | 48.805 | -53.44 | 32.945 | 3.678 | 143.175 | -118.476 | 30.129 | -16.31 | 61.464 | -44.026 | 21.01 | -7.392 | 2.132 | 1.513 |
Operating Cash Flow
| 15.581 | 11.454 | 12.055 | 43.791 | 4.026 | 30.916 | 62.679 | 102.393 | 8.136 | 5.335 | 5.428 | 81.585 | 36.986 | 51.945 | 13.543 | 53.71 | 24.814 | 89.508 | 15.753 | 83.034 | -17.676 | -17.395 | -80.682 | 25.637 | -20.225 | 26.73 | 25.412 | -9.668 | 23.037 | -0.891 | 15.954 | 11.46 | -28.816 | -12.217 | -9.798 | 9.809 | 4.927 | -9.463 | 1.288 | 7.063 | -13.367 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -22.282 | -21.187 | -16.587 | -27.06 | -28.036 | -22.586 | -51.97 | -87.376 | -27.914 | -39.253 | -71.832 | -58.135 | -71.659 | -49.471 | -62.594 | -63.117 | -23.789 | -33.617 | -27.763 | -29.654 | -10.302 | -14.047 | -33.6 | -59.752 | -48.66 | -52.146 | -35.378 | -37.492 | -49.898 | -23.111 | -14.203 | -27.277 | -30.121 | -46.656 | -10.282 | -7.441 | -5.073 | -7.82 | -1.378 | -1.049 | -2.538 |
Acquisitions Net
| 0 | -3.185 | 0 | -9.326 | 0 | 0 | 0.035 | 0 | 13 | 0.041 | 0 | 0.005 | 0 | 0 | 0.057 | 4.334 | -2.258 | -21.689 | -200.823 | -0.46 | 0.46 | -20 | 0 | 0 | -9.6 | -6.4 | -13.6 | -13.88 | -5.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.521 | 1.521 | -1.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.495 | 3.2 | -3.2 | 6.4 | -6.4 | 0 | 0.035 | 0.098 | -19.2 | -8 | -5 | 0.005 | -1.521 | 1.521 | -1.464 | -0.165 | -23.789 | 0.079 | 0 | -15.717 | 0.008 | -19.998 | -33.6 | -14.82 | 15.997 | 16.047 | 0.03 | 22.401 | -4.893 | 0.181 | -14.203 | 0.074 | -30.121 | -46.656 | -10.282 | 4.39 | 0 | 1.3 | 0.027 | -1.049 | 0 |
Investing Cash Flow
| -21.787 | -21.172 | -19.787 | -20.585 | -34.436 | -22.586 | -51.936 | -87.278 | -34.114 | -47.212 | -76.832 | -58.13 | -71.659 | -49.471 | -64.058 | -58.948 | -26.047 | -55.227 | -228.586 | -45.831 | -9.834 | -34.045 | -33.6 | -74.571 | -58.26 | -42.499 | -48.948 | -28.971 | -54.791 | -22.93 | -15.203 | -27.203 | -30.121 | -46.656 | -10.282 | -3.051 | -5.073 | -6.52 | -1.351 | -1.049 | -2.538 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -22.708 | 35.037 | -12.003 | -5.051 | -19.181 | -4.267 | 30.882 | -11.329 | 76.356 | -17.087 | -38.599 | 3.766 | -7.345 | 8.543 | 51.504 | -22.269 | 5.507 | -3.98 | -3.465 | 138.682 | -33.14 | -10.218 | 70.152 | 114.941 | 37.374 | 4.213 | 29.137 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | -5.504 | 0 | 0 | 0 | 0 | 0 | 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
| -6.917 | -6.857 | -6.537 | -2.518 | -8.013 | -7.082 | -8.026 | -3.187 | -32.435 | -6.342 | -6.412 | -4.316 | -6.334 | -19.556 | -13.983 | -5.607 | -5.949 | -1.704 | -12.18 | -14.285 | -3.527 | -15.169 | -3.465 | -7.052 | -1.189 | -14.97 | -0.705 | -0.535 | -0.751 | -23 | 0 | -0.04 | -0.418 | -0.066 | -0.352 | -0.017 | 0 | -0.003 | -15.014 | -0.075 | -0.103 |
Other Financing Activities
| 21.594 | -14.324 | 8.495 | -15.805 | -2.203 | -29.904 | -31.251 | 29.158 | -32.733 | 55.223 | 9.165 | -10.106 | -23.688 | 213.53 | 3.903 | 27.217 | 26.162 | -28.989 | -24.39 | 35.701 | 8.531 | 38.275 | 242.83 | 9.574 | 15.759 | 59.014 | 1.987 | -0.202 | 0.014 | 19.986 | 0 | 53.729 | 0.418 | -4.783 | 172.747 | -0.017 | 0 | -0.827 | 0 | 0 | -0.103 |
Financing Cash Flow
| -8.031 | 17.056 | -10.044 | -23.374 | -29.398 | -41.253 | -8.395 | 13.141 | 11.187 | 31.794 | -35.846 | -7.528 | -37.367 | 202.517 | 41.424 | -0.659 | 25.721 | -31.265 | -40.035 | 160.097 | -28.137 | 12.887 | 309.517 | 71.73 | 51.945 | 48.257 | 30.419 | -0.535 | 29.249 | -3.015 | 0 | 53.689 | 0 | -4.849 | 172.394 | 0 | 0 | -0.83 | -15.014 | -0.075 | -0.103 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.751 | -1.759 | -0.181 | -5.666 | 4.03 | -2.068 | 3.622 | -0.244 | 1.383 | 1.133 | -1.172 | -3.349 | -0.954 | 2.113 | -0.268 | -5.414 | 1.475 | 2.7 | 0.093 | -0.042 | 0.068 | 0.15 | -0.093 | 0.012 | -0.314 | 0.06 | -0.072 | 0.003 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -13.486 | 5.399 | -17.957 | -2.652 | -58.959 | -31.81 | 5.971 | 28.012 | -13.407 | -8.951 | -108.422 | 12.577 | -72.995 | 207.104 | -9.359 | -11.311 | 25.962 | 5.716 | -252.775 | 197.258 | -55.578 | -38.403 | 195.142 | 22.808 | -10.857 | 16.55 | 6.812 | -39.171 | -2.505 | -34.891 | 0.751 | 37.897 | -58.937 | -63.722 | 152.314 | 6.758 | -0.146 | -16.814 | -15.077 | 5.939 | -16.008 |
Cash At End Of Period
| 38.548 | 59.824 | 46.454 | 64.412 | 67.064 | 126.023 | 157.832 | 155.042 | 127.029 | 140.437 | 149.388 | 257.81 | 245.233 | 318.228 | 111.124 | 120.483 | 131.794 | 105.831 | 100.115 | 352.89 | 155.632 | 211.21 | 249.613 | 54.471 | 31.664 | 42.52 | 25.97 | 19.158 | 58.329 | 60.834 | 95.725 | 86.919 | 49.022 | 107.958 | 171.681 | 19.366 | 12.609 | 12.754 | 29.568 | 35.3 | 29.361 |