Hangzhou Zhongya Machinery Co., Ltd.
SZSE:300512.SZ
7.89 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||
Net Income
| 4.502 | 12.394 | 20.756 | -19.19 | 8.246 | 20.175 | 31.84 | 5.914 | 32.52 | 23.915 | 30.511 | 5.842 | 38.907 | 59.652 | 28.156 | 0.023 | 10.787 | 19.752 | 13.636 | 7.389 | 46.65 | 24.594 | 30.023 | 37.479 | 50.235 | 57.299 | 41.395 | 45.958 | 52.225 | 50.925 | 36.703 | 41.392 | 42.601 | 45.386 | 31.695 | 31.826 | 30.91 | 41.62 | 29.326 |
Depreciation & Amortization
| 0 | 12.761 | 12.761 | 44.396 | -19.768 | 11.269 | 11.269 | 11.363 | 11.363 | 10.742 | 10.742 | 9.695 | 9.695 | 9.2 | 9.2 | 30.176 | -15.35 | 15.35 | 0 | 26.862 | -13.033 | 13.033 | 0 | 18.825 | -7.488 | 7.488 | 0 | 13.825 | -6.632 | 6.632 | 0 | 14.596 | -7.406 | 7.406 | 0 | 14.674 | -7.169 | 7.169 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -18.393 | 38.161 | 0 | 316.247 | -215.197 | 215.197 | 0 | 0 | 0 | 0 | 0 | 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 | 5.602 | -1.677 | 1.677 | 0 | 6.217 | -4.47 | 4.47 | 0 | 8.029 | -2.778 | 2.778 | 0 | 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 | -54.967 | 0 | -124.214 | 39.838 | -39.838 | 0 | -322.463 | 219.667 | -219.667 | 0 | -363.949 | 226.16 | -226.16 | 0 | -94.788 | 7.919 | -7.919 | 0 | -67.001 | 50.257 | -50.257 | 0 | -154.977 | 92.566 | -92.566 | 0 | -52.793 | 48.026 | -48.026 | 0 | -128.032 | 86.85 | -86.85 | 0 | -112.545 | 96.795 | -96.795 | 0 |
Accounts Receivables
| 0 | -35.295 | 0 | -120.726 | 60.714 | -60.714 | 0 | -62.932 | 57.695 | -57.695 | 0 | -246.909 | 148.013 | -148.013 | 0 | -30.326 | 27.084 | -27.084 | 0 | -66.81 | 27.545 | -27.545 | 0 | -89.434 | 49.13 | -49.13 | 0 | -8.925 | 14.649 | -14.649 | 0 | -17.633 | 36.063 | -36.063 | 0 | 0.589 | 15.56 | -15.56 | 0 |
Change In Inventory
| 0 | -17.159 | 0 | 4.04 | -18.597 | 18.597 | 0 | -261.582 | 164.272 | -164.272 | 0 | -126.625 | 78.31 | -78.31 | 0 | -66.531 | -18.993 | 18.993 | 0 | -2.032 | 35.761 | -35.761 | 0 | -67.264 | 44.164 | -44.164 | 0 | -45.522 | 34.3 | -34.3 | 0 | -112.681 | 51.633 | -51.633 | 0 | -114.677 | 82.035 | -82.035 | 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 |
Other Working Capital
| 0 | -2.513 | 0 | -7.528 | -2.28 | 2.28 | 0 | 2.05 | -2.301 | 2.301 | 0 | 9.585 | -0.163 | 0.163 | 0 | 2.069 | -0.173 | 0.173 | 0 | 1.841 | -13.049 | 13.049 | 0 | 1.722 | -0.729 | 0.729 | 0 | 1.654 | -0.923 | 0.923 | 0 | 2.281 | -0.846 | 0.846 | 0 | 1.543 | -0.8 | 0.8 | 0 |
Other Non Cash Items
| -0.875 | -9.182 | -39.381 | 171.554 | -60.909 | -4.502 | -53.208 | 11.655 | -36.701 | -135.483 | -27.752 | 5.084 | -30.706 | -67.314 | -74.652 | 120.54 | 80.737 | 0.1 | -71.906 | 86.334 | -110.755 | -21.235 | -84.561 | 127.636 | -177.555 | 22.738 | -46.315 | 18.722 | -49.565 | 55.917 | -40.199 | 176.461 | -70.743 | 87.302 | -49.925 | 205.814 | -115.665 | -15.024 | 6.376 |
Operating Cash Flow
| 3.627 | -9.549 | -18.625 | 72.546 | -52.663 | 26.942 | -10.099 | 28.932 | 7.183 | -100.826 | -9.178 | 1.23 | -1.494 | -16.862 | -55.696 | 55.95 | 84.093 | 27.282 | -58.27 | 53.584 | -26.881 | -33.866 | -54.538 | 28.963 | -42.242 | -5.042 | -4.921 | 25.712 | 44.055 | 65.449 | -3.497 | 104.417 | 51.302 | 53.243 | -18.23 | 139.768 | 4.871 | -63.03 | 35.702 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -12.576 | -6.026 | -11.195 | -5.556 | -6.505 | -3.763 | -11.062 | -21.547 | -7.388 | -7.452 | -11.04 | -26.652 | -12.3 | -15.644 | -34.806 | -16.486 | -8.291 | -7.325 | -19.361 | -14.782 | -8.328 | -10.695 | -22.588 | -23.437 | -40.035 | -39.124 | -38.719 | -12.792 | -7.688 | -1.678 | -17.507 | -4.524 | -6.433 | -5.238 | -19.452 | -5.09 | -11.815 | -15.347 | -13.796 |
Acquisitions Net
| 1.756 | 0 | 0.008 | 1.427 | 0.067 | -0.067 | 0 | 7.174 | -0.15 | -6.982 | 3 | 5.333 | 0 | -4.378 | 0 | 2.507 | 0 | -2.507 | 0 | 2.423 | 8.328 | 8.277 | 22.588 | -4.639 | 40.035 | 0.822 | 38.719 | 12.792 | 7.688 | 1.678 | 17.507 | 4.534 | 6.675 | 0 | 19.452 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 158 | -158 | 0 | 9.524 | -3 | -11.524 | 0 | -263.5 | 200.177 | -200.177 | 0 | -560.172 | 230.003 | -230.003 | 0 | 0 | 0 | 0 | 0 | 0 | -239 | -743 | -341.045 | -604.9 | -112.1 | -558 | -912.5 | -798 | -720.5 | -712 | -727.4 | -743 | -652 | 0 | -62 | -25 | 0 | 0 | -96 |
Sales Maturities Of Investments
| -347.275 | 347.275 | 4.125 | 0.351 | 0.181 | 0.041 | 0.814 | 0.05 | 0.164 | 0.552 | 1.196 | 1.854 | 0.122 | 1.857 | 0.183 | -0.208 | 1.919 | 1.345 | 2.578 | -1,453.546 | 400.597 | 701.544 | 361.542 | 314.666 | 431.515 | 985.379 | 898.465 | 807.935 | 779.455 | 577.619 | 725.966 | 671.262 | 21.117 | 0.039 | 35.062 | 25.082 | 6.123 | 83.567 | 8.026 |
Other Investing Activites
| 164.474 | -161.068 | 161.068 | -161.487 | -56.067 | 0.067 | 0 | 244.62 | -190.327 | 263 | 50 | -55.778 | -30 | 195.619 | -60 | 185.804 | -46.99 | -27.419 | -136.087 | 1,549.213 | 0.001 | -2.418 | 0 | -11.62 | -40.035 | -38.301 | 0 | 0 | 0 | -0 | 0 | 0.009 | 0.243 | 1.503 | -19.452 | 0.001 | -0.153 | 0.787 | 0.606 |
Investing Cash Flow
| -35.62 | 22.181 | 154.005 | -155.675 | -65.324 | -15.245 | -10.248 | -33.203 | 2.476 | 48.941 | 40.156 | -80.576 | -42.178 | 181.832 | -94.624 | 169.11 | -53.362 | -33.399 | -152.87 | 80.885 | 153.27 | -54.568 | -2.09 | -329.93 | 279.381 | 349.954 | -52.754 | -2.856 | 51.268 | -136.059 | -18.94 | -76.253 | -637.073 | -3.697 | -46.39 | -5.008 | -5.845 | 69.007 | -101.164 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -7.8 | 0 | -55.9 | -72.113 | -71.356 | -116.118 | -79.452 | -103.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.057 | 0.057 | 0 | -71.29 | 0 | 0 | 0 | 0 | -20.638 | 0 | 20.638 | 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 | 0.057 | -0.057 | 0 | -32.01 | 10.164 | -10.164 | 0 | -7.991 | 7.496 | -7.496 | 0 | 0 | 0 | 0 | 0 | -0.18 | 0 | 0 | 0 | -8.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -42.535 | -2.116 | -12.196 | -6.925 | -8.853 | -0.875 | -0.383 | 0 | -5.455 | 0 | -15.009 | -10.94 | 0 | 0 | 0 | -21.6 | 0 | 0 | -0.006 | -35.1 | 0 | 0 | -0.017 | -270 | 0 | 0 | 0 | -57.525 | -63.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96.188 | 0 |
Other Financing Activities
| -14.186 | -42.535 | -2.116 | -7.613 | 25.991 | 165.981 | 219.1 | 301.186 | -16.778 | -11.804 | 4.695 | -3.867 | 2.203 | -7.496 | 20.638 | -0.029 | -21.3 | 0.3 | 0 | -0.097 | -35.07 | 0 | 0.15 | 0.433 | -269.5 | 0 | 7.686 | 0 | 0 | 0 | -4 | -1.71 | -2.89 | 674.46 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -6.386 | -42.535 | -58.016 | 61.65 | -52.29 | 41.01 | 138.774 | 94.204 | -6.614 | -11.804 | 4.695 | -18.876 | -10.94 | -7.496 | 20.638 | -0.029 | -21.3 | 0.3 | 0 | -0.104 | -35.07 | 0 | 0.15 | 0.416 | -269.5 | 0 | 7.686 | 0 | -57.525 | -63.975 | -4 | -1.71 | -2.89 | 674.46 | 0 | 0 | 0 | -96.188 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.085 | -0.158 | 2.294 | -0.589 | 1.052 | 0.215 | 1.938 | 0.32 | 0.614 | -0.203 | -1.219 | 0.013 | -0.724 | -0.155 | -1.87 | -0.965 | 0.818 | 1.112 | -2.723 | 0.031 | 4.363 | -1.163 | 0.84 | 2.484 | 3.421 | -2.14 | -1.058 | -0.914 | -0.844 | -0.198 | 0.856 | 0.13 | 0.468 | -0.101 | 0.164 | 0.042 | 0.128 | 0.198 |
Net Change In Cash
| -37.62 | -27.859 | 77.206 | -19.185 | -171.047 | 53.717 | 118.641 | 91.871 | 3.365 | -63.075 | 35.469 | -108.863 | -47.152 | 154.893 | -130.019 | 223.162 | 8.466 | -14.022 | -210.028 | 113.837 | 109.156 | -101.876 | -57.642 | -299.711 | -29.877 | 348.333 | -52.129 | 21.798 | 36.883 | -135.429 | -26.635 | 27.31 | -588.531 | 724.474 | -64.721 | 134.925 | -0.932 | -90.082 | -65.265 |
Cash At End Of Period
| 254.075 | 291.694 | 319.299 | 242.093 | 261.279 | 432.325 | 378.608 | 259.967 | 168.096 | 164.731 | 227.807 | 189.603 | 298.466 | 345.618 | 190.725 | 320.744 | 97.582 | 89.116 | 103.138 | 304.142 | 190.305 | 81.149 | 183.026 | 222.862 | 522.573 | 552.451 | 204.118 | 256.247 | 234.449 | 197.566 | 332.995 | 359.63 | 332.319 | 920.85 | 196.376 | 261.097 | 126.172 | 127.104 | 217.187 |