Xi'an ChenXi Aviation Technology Corp., Ltd.
SZSE:300581.SZ
10.63 (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 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | -10.326 | -15.057 | 38.385 | -9.84 | -14.397 | -8.394 | 32.214 | -1.641 | -1.297 | 6.402 | 16.636 | 2.305 | 6.223 | 1.558 | 39.488 | 27.478 | 5.31 | -9.319 | 20.218 | 11.924 | 13.016 | 3.441 | 32.487 | 27.272 | 6.212 | -1.381 | 25.972 | 5.986 | 12.813 | 3.751 | 30.784 | 3.379 | 14.423 | 3.849 | 28.579 | 12.222 | 12.222 |
Depreciation & Amortization
| 0 | 4.382 | 4.382 | 15.438 | -7.488 | 3.781 | 3.781 | 3.494 | 3.494 | 3.226 | 3.226 | 2.821 | 2.821 | 2.423 | 2.423 | 7.271 | -3.293 | 3.293 | 0 | 4.886 | -2.258 | 2.258 | 0 | 4.227 | -2.127 | 2.127 | 0 | 4.787 | -2.2 | 2.2 | 0 | 0.977 | 1.16 | 2.48 | 0 | 1.05 | 0.333 | 0.333 |
Deferred Income Tax
| 0 | 0 | 0 | -6.269 | 3.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 0 | 0 | 0 | -127.612 | 22.403 | -22.403 | 0 | -104.54 | 77.185 | -77.185 | 0 | -9.883 | -50.382 | 50.382 | 0 | -96.917 | -32.903 | 32.903 | 0 | -98.989 | 12.436 | -12.436 | 0 | -56.186 | 16.774 | -16.774 | 0 | -113.618 | 74.729 | -74.729 | 0 | 10.837 | -20.181 | -22.615 | 0 | 6.273 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -136.138 | 27.475 | -27.475 | 0 | -62.399 | 67.161 | -67.161 | 0 | 27.753 | -40.144 | 40.144 | 0 | -90.783 | -58.924 | 58.924 | 0 | -88.218 | 4.333 | -4.333 | 0 | -16.267 | -15.295 | 15.295 | 0 | -76.493 | 60.581 | -60.581 | 0 | -62.813 | 12.178 | -12.178 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 8.526 | 16.677 | -16.677 | 0 | -55.51 | 21.401 | -21.401 | 0 | -46.472 | 5.443 | -5.443 | 0 | -19.307 | 35.144 | -35.144 | 0 | -15.927 | 8.102 | -8.102 | 0 | -39.918 | 32.069 | -32.069 | 0 | -37.125 | 14.149 | -14.149 | 0 | 15.185 | -1.777 | -10.437 | 0 | 0.801 | 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 |
Other Working Capital
| 0 | 0 | 0 | 39.523 | -21.749 | 21.749 | 0 | 13.369 | -11.376 | 11.376 | 0 | 8.836 | -15.682 | 15.682 | 0 | 13.174 | -9.123 | 9.123 | 0 | 5.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.348 | -18.404 | 0 | 0 | 5.472 | 0 | 0 |
Other Non Cash Items
| 0 | 21.327 | -33.422 | 90.874 | -29.225 | 27.972 | -53.764 | 179.135 | -120.46 | 48.347 | -22.086 | 20.614 | -23.821 | 4.009 | 23.948 | 40.286 | -18.202 | -18.903 | 7.127 | 79.416 | -50.392 | -3.279 | -17.366 | 21.533 | -26.766 | 7.789 | -5.911 | 95.356 | -82.75 | 43.515 | -45.94 | -2.21 | 1.06 | 2.544 | -11.286 | -0.259 | -5.655 | -5.655 |
Operating Cash Flow
| 0 | 6.618 | -48.478 | 17.085 | -35.919 | -5.047 | -58.378 | 110.303 | -41.421 | -26.909 | -18.91 | 34.43 | -24.337 | 7.809 | 23.083 | -9.873 | -26.921 | 22.603 | -2.192 | 5.532 | -28.289 | -0.441 | -13.925 | 2.062 | 15.152 | -0.647 | -7.292 | 12.497 | -4.235 | -16.201 | -42.189 | 40.388 | -14.582 | -3.169 | -7.437 | 35.643 | 6.901 | 6.901 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -13.33 | -8.741 | -0.774 | -4.118 | -10.648 | -9.789 | -4.843 | 5.282 | -5.007 | -2.559 | -6.194 | -4.175 | -9.524 | -9.455 | -10.912 | -2.039 | -7.61 | -15.671 | -3.307 | -20.65 | -2.78 | -15.215 | -2.961 | -0.68 | -0.674 | -0.461 | -1.326 | -5.842 | -4.084 | -9.391 | -1.663 | -0.364 | -5.994 | -1.094 | -1.393 | -1.107 | -1.362 | -1.362 |
Acquisitions Net
| 0 | 0.072 | 0.003 | 0 | 0.002 | 0.003 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.961 | 0.68 | 0 | 0 | 0 | 5.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -140 | -70 | 0 | 0 | 0 | -100 | -140 | -140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70 | 70 | 0 | 0 | 0 | 100 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 140.217 | -0 | 0 | 101.497 | 0 | 141.023 | 142.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 360.049 | 0.145 | 31.033 | 0.254 | 0.865 | 0.925 | 100.654 | 0.924 | -99.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.072 | 0.003 | -0 | 0.002 | 0 | -0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.61 | 0.007 | -7.61 | -15.671 | -3.307 | -360 | -0 | 70 | -2.961 | 0 | -0.674 | -100 | 0 | 0 | 100.742 | -100 | -1.663 | -0.364 | -5.994 | -1.094 | -1.393 | -1.107 | 0 | 0 |
Investing Cash Flow
| -13.113 | -78.669 | -0.771 | 97.38 | -10.647 | 31.237 | -2.709 | -134.718 | -5.006 | -2.558 | -6.194 | -4.175 | -9.524 | -9.455 | -10.302 | -2.032 | -7.61 | -15.671 | -3.307 | -20.601 | -2.635 | 85.817 | -72.707 | 70.186 | 0.251 | 0.192 | -0.402 | -4.933 | -3.342 | -109.391 | -1.663 | -0.364 | -5.994 | -1.094 | -1.393 | -1.107 | -1.362 | -1.362 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | -0.124 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -7.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.137 | 0 | -0.007 | 0 | -9.796 | 0 | 0 | 0 | -13.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.492 | -0.039 | -0.126 | -0.128 | -0.128 | -0.086 | -0.175 | -0.764 | -0.764 |
Other Financing Activities
| 0 | 0.138 | -0.138 | -0.458 | -0.128 | -0.14 | -0.14 | -1.231 | -0.15 | 245.227 | -0.008 | -0.234 | -0.203 | -0.149 | -0.113 | 0.027 | -0.073 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.178 | 0 | -0.188 | -10 | 251.449 | 0.214 | -0.128 | 10 | -10 | 0 | 0 |
Financing Cash Flow
| 0 | -7.27 | -0.138 | -0.458 | -0.128 | -0.14 | -0.14 | -1.231 | -0.15 | 245.227 | -0.008 | -0.234 | -0.203 | -0.149 | -0.113 | 0.034 | -0.073 | -10.091 | 0 | 0 | 0 | -13.054 | 0 | 0 | 0 | 0 | 0 | -4.178 | 0 | -9.68 | -10.039 | 251.323 | -0.128 | -0.128 | 9.914 | -10.175 | -0.764 | -0.764 |
Other Information: | ||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | -0 | -1.023 | -2.134 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28.443 | -78.071 | -49.387 | 114.006 | -46.694 | 25.027 | -63.361 | -25.645 | -46.577 | 215.761 | -25.112 | 30.021 | -34.063 | -1.794 | 12.668 | -11.871 | -34.605 | -3.159 | -5.499 | -15.069 | -30.91 | 72.322 | -86.632 | 72.248 | 15.404 | -100.454 | -7.694 | 3.386 | -7.577 | -135.272 | -53.891 | 291.346 | -20.703 | -4.391 | 1.084 | 24.361 | 4.775 | 4.775 |
Cash At End Of Period
| 75.497 | 105.19 | 183.261 | 232.648 | 118.642 | 165.337 | 140.31 | 203.671 | 229.316 | 275.893 | 60.132 | 85.244 | 55.223 | 89.286 | 91.081 | 78.412 | 90.283 | 124.888 | 128.047 | 133.546 | 148.615 | 179.525 | 107.203 | 193.849 | 121.601 | 106.197 | 206.652 | 114.346 | 110.96 | 118.537 | 253.809 | 307.7 | 16.354 | 37.057 | 41.448 | 40.364 | 4.775 | 4.775 |