Shandong Sito Bio-technology Co., Ltd.
SZSE:300583.SZ
16.34 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| 1.504 | 10.141 | 3.071 | -15.553 | 1.19 | 44.612 | 15.355 | 0.674 | 8.967 | 19.599 | 12.74 | 4.623 | 12.578 | 24.375 | -5.371 | -130.681 | -12.075 | -12.807 | -24.243 | -27.92 | 19.792 | 31.392 | 32.045 | 26.62 | 29.65 | 40.374 | 29.443 | 46.875 | 17.202 | 23.596 | 4.329 | 28.809 | 19.706 | 46.059 | 6.603 | 43.017 |
Depreciation & Amortization
| 0 | 44.703 | 44.703 | 173.569 | -85.672 | 42.92 | 42.92 | 40.436 | 40.436 | 41.242 | 41.242 | 35.333 | 33.131 | 33.617 | 33.617 | 142.869 | -69.519 | 69.519 | 0 | 82.645 | -36.192 | 36.192 | 0 | 68.048 | -33.379 | 33.379 | 0 | 59.663 | -27.141 | 27.141 | 0 | 44.264 | -20.655 | 20.655 | 0 | 34.113 |
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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.829 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 8.307 | 0 | 0 | 0 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -147.09 | 0 | -270.211 | 366.474 | -366.474 | 0 | -105.22 | 86.493 | -86.493 | 0 | -114.04 | 347.608 | -347.608 | 0 | 104.617 | -154.094 | 154.094 | 0 | -160.01 | 103.163 | -103.163 | 0 | -587.408 | 308.489 | -308.489 | 0 | -236.447 | 48.058 | -48.058 | 0 | -63.562 | 28.293 | -28.293 | 0 | -186.292 |
Accounts Receivables
| 0 | -182.182 | 0 | -142.681 | 192.394 | -192.394 | 0 | -26.953 | 42.942 | -42.942 | 0 | -103.064 | 385.687 | -385.687 | 0 | -85.952 | 30.482 | -30.482 | 0 | -99.129 | 127.654 | -127.654 | 0 | -160.391 | 64.867 | -64.867 | 0 | -182.302 | 34.735 | -34.735 | 0 | -56.462 | -4.341 | 4.341 | 0 | -86.108 |
Change In Inventory
| 0 | 35.092 | 0 | -127.53 | 174.08 | -174.08 | 0 | -78.267 | 43.551 | -43.551 | 0 | -10.976 | -21.601 | 21.601 | 0 | 195.653 | -184.576 | 184.576 | 0 | -61.016 | -21.266 | 21.266 | 0 | -435.324 | 247.783 | -247.783 | 0 | -54.837 | 14.439 | -14.439 | 0 | -7.1 | 32.634 | -32.634 | 0 | -100.184 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.477 | 16.477 | 0 | -5.084 | 0 | 0 | 0 | 0.135 | -3.224 | 3.224 | 0 | 8.307 | -4.162 | 4.162 | 0 | 0.692 | -1.116 | 1.116 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 80.673 | 100.147 | 18.178 | 93.213 | -233.221 | 150.867 | -47.572 | -12.803 | -96.368 | 199.182 | 37.693 | 223.438 | 49.133 | 74.633 | -17.636 | -112.842 | 307.518 | -34.972 | 32.047 | 82.099 | -35.966 | 137.88 | -104.418 | 433.17 | -397.428 | 131.527 | -117.618 | 147.234 | -46.623 | 27.883 | -33.509 | 12.768 | -1.448 | 22.365 | -35.417 | 115.039 |
Operating Cash Flow
| 82.177 | 65.585 | 21.249 | -18.982 | 48.771 | -128.074 | 10.704 | -76.914 | 39.528 | 173.529 | 9.192 | 192.728 | 28.58 | 65.391 | -56.624 | -0.867 | 71.83 | 175.834 | 7.804 | -23.109 | 50.797 | 102.301 | -72.373 | -51.264 | -92.667 | -103.209 | -88.176 | 18.018 | -8.504 | 30.562 | -29.18 | 22.278 | 25.896 | 60.785 | -28.813 | 5.878 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -37.028 | -9.983 | -16.65 | 4.404 | -36.526 | -37.705 | -24.232 | 6.594 | -62.097 | -28.245 | -59.928 | -103.745 | -57.115 | -115.958 | -112.102 | -54.47 | -66.582 | -64.046 | -57.5 | 23.84 | -90.692 | -92.07 | -51.813 | -65.868 | -73.591 | -39.812 | -41.592 | -18.521 | -18.193 | -14.907 | -23.719 | 16.571 | -46.746 | -49.094 | -46.599 | -130.668 |
Acquisitions Net
| 0 | 0.046 | 0 | 0.15 | -0 | 0.639 | 0 | 0.039 | 0.058 | 0.044 | 0.03 | 13.851 | 0.393 | 0.03 | 0 | 0 | 0 | 0 | 0 | -65.673 | -0.05 | -113.555 | 0.006 | 0.537 | 6.357 | -0.119 | 0.144 | 0.529 | 0 | -11.482 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 40 | -40 | 0 | 0 | 0 | 0 | 0 | -0.142 | 0.222 | 0 | -114.6 | 9 | 7.072 | -11.538 | -7.072 | 0.201 | 0 | 0 | -240 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 14.101 | -1.202 | 1.367 | 0.975 | 1.798 | 1.001 | 2.564 | 1.945 | 3.523 | 3.34 | 4.524 | 15.282 | -7.057 | 13.176 | 13.15 | 3.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.43 | 0.046 | 3.741 | -5.029 | 2.506 | 0.278 | -3 | 2.77 | 0.058 | 0.044 | 0.03 | 12.751 | 0.393 | 0.03 | -112.102 | 147.825 | 59.533 | 34.683 | -35.01 | 166.078 | -30.948 | 57.391 | 198.377 | -79.463 | 166.357 | -20.119 | -101.856 | 143.159 | -78.944 | -411.127 | 0.077 | 16.595 | -46.439 | 5.651 | 2.004 | -33.417 |
Investing Cash Flow
| -38.458 | -9.937 | -12.909 | -0.475 | -34.021 | -36.788 | -27.232 | 9.403 | -62.04 | -28.201 | -59.898 | -90.996 | -42.62 | -117.13 | -110.735 | 94.33 | -5.251 | -28.362 | -89.946 | 126.19 | -118.167 | -31.339 | 36.488 | -121.048 | 92.782 | -58.294 | -137.37 | 128.268 | -97.137 | -426.034 | -263.643 | 16.595 | -46.439 | -43.443 | -44.595 | -33.417 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||
Debt Repayment
| -43.625 | -111.024 | 77.772 | -2.287 | -47.053 | 104.734 | 25.249 | 1.402 | -83.897 | 47.354 | 23.013 | -72.976 | -70.024 | 109.611 | 41.565 | 6.243 | -73.288 | -59.088 | 30.985 | -78.319 | 160 | -45 | 27.3 | 0 | -25 | 0 | 0 | 0 | 133 | 0 | -234.4 | -22.5 | -5 | 4.9 | 57 | 0 |
Common Stock Issued
| 0 | 0 | 0 | -1.157 | 0 | 0 | 0 | 7.994 | 0 | 0 | 0 | 0 | 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 | -7.994 | 0 | -7.994 | 0 | -4.898 | 4.898 | -4.898 | 0 | -7.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | -0.947 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -90.968 | -6.635 | -9.575 | -1.778 | -6.512 | -6.76 | -8.502 | -18.582 | -8.033 | -7.972 | -9.831 | -1.037 | -4.926 | -10.631 | -7.922 | -6.985 | -6.306 | -15.847 | -8.498 | -9.958 | -7.859 | -23.057 | -6.97 | -5.507 | -3.913 | -13.476 | -1.87 | -2.991 | -2.694 | -13.269 | -1.756 | -2.955 | -3.875 | -2.546 | -4.51 | -11.028 |
Other Financing Activities
| -3.812 | -37.197 | 33.067 | 22.478 | -25.417 | 275.722 | -10.104 | 73.833 | 64.345 | -110.631 | 40 | -21.442 | -0.091 | 0 | -0 | 2.618 | -2.618 | 0 | 0 | 14.198 | -7.092 | 1.503 | -9.649 | 215.637 | -8 | 188.879 | -1.87 | 27.287 | -9.96 | -20.627 | 1,031.813 | -0 | -0 | -1 | -0 | 54.426 |
Financing Cash Flow
| -138.405 | -154.856 | 101.263 | 18.413 | -78.982 | 373.696 | 6.643 | 48.659 | -27.585 | -79.244 | 53.181 | -100.353 | -75.041 | 94.082 | 33.643 | -6.072 | -82.212 | -74.935 | 22.487 | -79.098 | 145.049 | -67.652 | 10.68 | 195.13 | -36.913 | 188.524 | -1.87 | 30.278 | 120.346 | -33.896 | 795.657 | -25.455 | -8.875 | 1.354 | 52.49 | 54.426 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.156 | -1.399 | 0.293 | -1.45 | -1.998 | -0.767 | -1.307 | -0.54 | -0.676 | -0.506 | -0.2 | -2.589 | 0.2 | 2.974 | -1.217 | -2.488 | -0.805 | 0.796 | 0.329 | 0.234 | -0.183 | -0.413 | 0.575 | -0.489 | -2.559 | -2.092 | 2.401 | 0.538 | 0 | -0.049 | -0.15 | -0.341 | 0.056 | -0.019 | -0.905 | -1.153 |
Net Change In Cash
| -94.53 | -100.608 | 109.896 | -2.494 | -71.495 | 208.068 | -11.192 | -19.392 | -50.773 | 65.579 | 2.274 | -1.208 | -91.444 | 46.519 | -136.3 | 84.903 | -16.438 | 76.753 | -59.327 | 24.217 | 77.496 | 2.896 | -24.629 | 19.431 | -42.618 | 29.763 | -222.789 | 177.102 | 14.705 | -429.417 | 502.684 | 13.077 | -29.362 | 18.678 | -21.823 | 25.734 |
Cash At End Of Period
| 94.892 | 189.421 | 290.029 | 180.134 | 182.628 | 254.122 | 46.054 | 57.246 | 76.638 | 127.411 | 61.832 | 59.558 | 60.766 | 152.21 | 105.691 | 241.991 | 157.087 | 173.526 | 96.773 | 159.52 | 135.302 | 57.807 | 54.91 | 74.667 | 55.236 | 97.854 | 68.091 | 290.88 | 113.778 | 99.073 | 528.489 | 25.805 | 12.728 | 42.089 | 23.412 | 21.009 |