Shanghai Guao Electronic Technology Co., Ltd.
SZSE:300551.SZ
20.56 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||
Net Income
| -69.334 | -78.832 | -41.505 | -26.335 | -24.897 | -8.728 | -15.107 | -34.441 | -5.715 | -19.581 | -2.064 | 52.47 | -21.111 | -4.167 | -11.742 | 46.607 | -10.906 | -3.629 | -8.08 | 31.077 | 18.064 | 5.141 | -9.316 | 20.949 | 11.174 | -6.168 | -13.3 | 17.791 | 3.948 | 8.616 | -15.441 | 22.578 | 0.844 | 27.229 | -12.636 | 45.522 | -9.734 |
Depreciation & Amortization
| 0 | 14.168 | 14.168 | 15.563 | 15.563 | 13.6 | 13.6 | 14.325 | 14.325 | 10.672 | 10.672 | 7.164 | 7.164 | 5.779 | 5.779 | 18.914 | -12.3 | 12.3 | 0 | 13.084 | -5.675 | 5.675 | 0 | 10.098 | -4.907 | 4.907 | 0 | 6.917 | -3.194 | 3.194 | 0 | 5.953 | -2.976 | 2.976 | 0 | 5.283 | 0 |
Deferred Income Tax
| 7.752 | 0 | 0 | 0 | 0 | 0 | 0 | 34.28 | -124.295 | 124.295 | 0 | 0 | 0 | 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 | -5.439 | 0 | 0 | 0 | 5.439 | -2.418 | 2.418 | 0 | -2.598 | -2.011 | 2.011 | 0 | 7.804 | -4.356 | 4.356 | 0 | 8.576 | 0 | 2.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -67.225 | 0 | 0 | 0 | -39.719 | 126.713 | -126.713 | 0 | 30.916 | 34.622 | -34.622 | 0 | 100.171 | 7.099 | -7.099 | 0 | -46.007 | 39.361 | -39.361 | 0 | -94.333 | 64.209 | -64.209 | 0 | -9.927 | 51.066 | -51.066 | 0 | -36.12 | 67.143 | -67.143 | 0 | -74.054 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -36.221 | 0 | 0 | 0 | -36.586 | 132.021 | -132.021 | 0 | 43.456 | 29.071 | -29.071 | 0 | 88.286 | -3.357 | 3.357 | 0 | -41.919 | 6.116 | -6.116 | 0 | -38.54 | 19.736 | -19.736 | 0 | -16.81 | 39.951 | -39.951 | 0 | -34.305 | 56.004 | -56.004 | 0 | -55.514 | 0 |
Change In Inventory
| 0 | 0 | 0 | -25.406 | 0 | 0 | 0 | -8.731 | -2.78 | 2.78 | 0 | -9.942 | 7.563 | -7.563 | 0 | 4.081 | 10.456 | -10.456 | 0 | -12.664 | 33.245 | -33.245 | 0 | -55.792 | 44.472 | -44.472 | 0 | 6.883 | 11.115 | -11.115 | 0 | -1.814 | 11.139 | -11.139 | 0 | -18.54 | 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 |
Other Working Capital
| 0 | 0 | 0 | -5.598 | 0 | 0 | 0 | 5.598 | -2.528 | 2.528 | 0 | -2.598 | -2.011 | 2.011 | 0 | 7.804 | 0 | 0 | 0 | 8.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 62.462 | 125.316 | 15.501 | 83.2 | -67.565 | 22.557 | -55.252 | 108.42 | 52.633 | -3.761 | -86.559 | 38.842 | 25.635 | -33.976 | -43.224 | 35.601 | 11.811 | -4.717 | -128.854 | 133.618 | -19.429 | 2.023 | -72.367 | 193.636 | -111.733 | 46.378 | -29.652 | 82.285 | -62.758 | 17.008 | -35.634 | 95.691 | -87.394 | 7.339 | -61.089 | 135.104 | 9.734 |
Operating Cash Flow
| 0.879 | 32.316 | -26.004 | 41.302 | -92.462 | 27.429 | -56.76 | 88.304 | 61.243 | -12.671 | -100.193 | 84.148 | -2.64 | -43.922 | -60.745 | 209.097 | -8.652 | 1.211 | -136.935 | 140.348 | 32.321 | -24.418 | -81.683 | 130.35 | -41.257 | -19.092 | -42.952 | 97.067 | -10.937 | -22.248 | -51.075 | 88.102 | -22.383 | -29.599 | -73.725 | 111.855 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.24 | -0.413 | -0.031 | -2.61 | -4.553 | -9.024 | -12.964 | -24.554 | -9.965 | 5.414 | -8.962 | -1.686 | -0.013 | -3.429 | -0.012 | -8.513 | -0.301 | -0.57 | -0.147 | -13.565 | -1.58 | -0.009 | -0.464 | -16.995 | -0.717 | -0.331 | -2.263 | 3.44 | -5.599 | -10.211 | -21.439 | -17.598 | -1.014 | -1.571 | -3.591 | -0.215 | 0 |
Acquisitions Net
| 6.304 | -5.022 | 0.509 | -15.91 | 21.951 | 0.049 | 0 | -0.247 | 0.002 | 0.008 | 0 | -88.453 | 0 | 0.307 | 0 | 8.525 | -12 | -7.957 | 0.147 | 14.146 | 0 | 0.009 | 0.464 | 17.007 | 0.745 | 0 | 0 | -3.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -110.998 | -12 | -105.765 | -176.737 | -15 | -79.5 | -156 | -39.35 | -25.9 | -55.95 | 0 | 0 | -61 | -150 | -38 | -8 | -11 | -4 | -245 | 0 | -30 | -50 | -106 | -56 | -74 | -72 | -190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 9.197 | 0 | 18 | 5.522 | 20.51 | 46.652 | 70.626 | 93.308 | 39.015 | 46.507 | 45.021 | 78.938 | 107.053 | 50 | 0 | 38.275 | 52.996 | 0 | 30.428 | 166.281 | 30.325 | 50.436 | 50.454 | 112.446 | 74.639 | 0 | 0 | 270.373 | 0.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.832 | 6.509 | -129.351 | -21.951 | -0.049 | 0 | -6.4 | 0.005 | 0.975 | -0.98 | -88.453 | 0 | 50.748 | -0.012 | 0.012 | 0 | -7.957 | -0.147 | 0.581 | 0.001 | -0.009 | -0 | 0.012 | 0.028 | 72.834 | -2.263 | 0.091 | 0.022 | 6.13 | -21.439 | -85 | 0.002 | 0.001 | -3.591 | 0.016 | 0 |
Investing Cash Flow
| 15.262 | -110.579 | 6.478 | -102.811 | -160.781 | 22.628 | -21.838 | -93.892 | -10.293 | 27.004 | -20.871 | -11.2 | 107.039 | -13.681 | -150.012 | -8.226 | 32.695 | -19.527 | 26.281 | -91.703 | 28.747 | 20.427 | -0.009 | -10.537 | 17.949 | -1.498 | -74.263 | 83.903 | -4.995 | -4.081 | -21.439 | -102.598 | -1.012 | -1.57 | -3.591 | -0.199 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -5 | 10 | 0 | 0 | 0 | 0 | -40 | -10 | 0 | 0 | -10.275 | 10 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 14.5 | 10 | 0 | 0 | 1 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.221 | 3.962 | -3.962 | 0 | -4.088 | 0 | 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 | 64.221 | 9.334 | -9.334 | 0 | -0.207 | 0.207 | -0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -0.026 | -0.731 | -0.002 | 0 | 0 | 0 | -0.199 | -0.206 | -3.663 | -0.185 | -0.985 | -0.064 | -5.15 | -0.016 | -0.148 | -0.305 | -5.183 | -0.11 | -0.035 | -0.53 | -2.437 | -0.225 | -0.254 | -0.366 | -4.857 | -0.446 | -0.684 | -0.378 | -4.663 | -0.564 | -0.62 | -0.358 | -0.172 | -0.314 | -0.316 | 0 |
Other Financing Activities
| -39.11 | -15.948 | -7.459 | 0.198 | 15.543 | -3.475 | -6.352 | -16.977 | -68.759 | 21.607 | 547.546 | 2.644 | 0 | 20 | 0 | -0.491 | 0 | 20 | 0 | 10 | 0 | 18.2 | -0.225 | -0.183 | -10.902 | -0.11 | -0.446 | 3.717 | 0.001 | -20 | 0 | 211.252 | -0 | 9.5 | 0 | -0 | 0 |
Financing Cash Flow
| -39.11 | -26.829 | 1.811 | -15.753 | 37.495 | -3.475 | -6.352 | -57.177 | -65.669 | 17.944 | 547.361 | -6.646 | 9.936 | 14.643 | -0.016 | -50.639 | -0.305 | 14.817 | -0.11 | 9.965 | -0.53 | 15.763 | -0.225 | -10.144 | -10.366 | -4.967 | -0.446 | 2.071 | -0.377 | -24.663 | -0.564 | 225.132 | 9.642 | 9.328 | -0.314 | 0.684 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.101 | -0.024 | -0.621 | -0.286 | 2.278 | -0.494 | -0.692 | 2.21 | 1.88 | -0.019 | -0.743 | 0.055 | -0.294 | -0.22 | -1.468 | -1.377 | 0.041 | 0.758 | -0.581 | 1.333 | 0.135 | -0.051 | -0.159 | 1.591 | 1.628 | -1.174 | -0.538 | -0.631 | -0.491 | 0 | 1.211 | 0 | 0.49 | 0 | 0.595 | 0 |
Net Change In Cash
| -23.67 | -104.99 | -17.74 | -78.405 | -216.044 | 48.508 | -85.444 | -63.457 | -12.509 | 34.157 | 426.279 | 65.377 | 112.338 | -43.694 | -210.993 | 148.763 | 22.361 | -3.458 | -110.006 | 58.029 | 61.87 | 11.907 | -81.969 | 109.511 | -32.082 | -23.929 | -118.835 | 182.503 | -16.941 | -51.483 | -73.078 | 211.847 | -13.753 | -21.351 | -77.63 | 112.935 | 0 |
Cash At End Of Period
| 178.416 | 193.828 | 298.818 | 316.558 | 394.962 | 611.006 | 562.498 | 647.942 | 711.399 | 723.908 | 689.751 | 263.472 | 198.095 | 85.757 | 129.452 | 340.444 | 191.681 | 169.32 | 172.779 | 282.785 | 224.756 | 162.886 | 150.979 | 232.947 | 123.436 | 155.518 | 179.448 | 298.282 | 115.779 | 132.721 | 184.204 | 257.282 | 45.435 | 59.188 | 80.539 | 158.169 | 0 |