Dongguan Golden Sun Abrasives Co.,Ltd
SZSE:300606.SZ
28.65 (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
| 4.17 | 10.511 | 5.717 | 20.341 | 23.965 | 7.622 | 0.405 | 4.16 | 7.476 | 6.578 | 7.629 | 38.393 | 12.487 | 12.779 | 3.844 | 18.275 | -1.644 | 46.474 | 8.175 | 23.635 | 12.342 | 12.216 | 12.744 | 10.625 | 15.039 | 12.166 | 15.774 | 11.963 | 17.06 | 11.619 | 14.322 | 13.162 | 9.279 | 11.426 | 6.341 | 9.515 | 6.175 | 6.175 |
Depreciation & Amortization
| 0 | 8.174 | 8.174 | 7.221 | 7.221 | 6.354 | 6.354 | 5.647 | 5.647 | 5.448 | 5.448 | 5.314 | 5.314 | 5.296 | 5.296 | 17.633 | -6.66 | 6.66 | 0 | 16.587 | -8.255 | 8.255 | 0 | 15.018 | -7.29 | 7.29 | 0 | 10.103 | -4.567 | 4.567 | 0 | 2.663 | 2.723 | 5.518 | 0 | 2.543 | 1.759 | 1.759 |
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 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 1.227 | -1.227 | 0.614 | 0.614 | 6.232 | -4.515 | 4.515 | 0 | 16.629 | -11.256 | 11.256 | 0 | 24.262 | -10.739 | 10.739 | 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 | -47.795 | 29.654 | -14.827 | -14.827 | 39.681 | 26.238 | -26.238 | 0 | -237.37 | 57.527 | -57.527 | 0 | 74.231 | -41.968 | 41.968 | 0 | -41.776 | 54.1 | -54.1 | 0 | -110.803 | 69.08 | -69.08 | 0 | -11.966 | 1.344 | -1.344 | 0 | 6.104 | -5.173 | 3.24 | 0 | 0.578 | -7.614 | -7.614 |
Accounts Receivables
| 0 | 0 | 0 | -59.305 | 23.109 | -11.554 | -11.554 | 38.846 | -15.083 | 15.083 | 0 | -179.918 | 26.141 | -26.141 | 0 | 54.581 | -58.453 | 58.453 | 0 | -58.884 | 53.124 | -53.124 | 0 | -76.732 | 43.761 | -43.761 | 0 | -2.796 | 2.323 | -2.323 | 0 | -6.458 | 1.12 | -1.12 | 0 | 0 | -2.76 | -2.76 |
Change In Inventory
| 0 | 0 | 0 | 10.283 | 6.545 | -3.273 | -3.273 | -5.397 | 30.916 | -30.916 | 0 | -74.081 | 42.643 | -42.643 | 0 | -4.613 | 16.485 | -16.485 | 0 | 17.108 | 0.977 | -0.977 | 0 | -34.071 | 25.319 | -25.319 | 0 | -9.17 | -0.979 | 0.979 | 0 | 5.813 | -8.823 | 4.36 | 0 | 2.059 | -4.854 | -4.854 |
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 | 1.227 | 0 | 0 | 0 | 6.232 | 10.406 | -10.406 | 0 | 16.629 | -11.256 | 11.256 | 0 | 24.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 3.65 | 0 | 0 | -1.481 | 0 | 0 |
Other Non Cash Items
| 12.353 | 14.974 | 9.237 | 22.931 | -60.469 | 63.571 | 8.71 | 17.908 | 14.945 | -38.858 | -9.359 | -26.066 | 17.032 | -24.066 | -9.429 | -147.193 | 79.733 | -62.983 | 52.83 | 21.35 | -45.431 | 63.746 | -11.013 | 111.234 | -72.895 | 49.64 | -37.372 | 12.093 | -1.615 | 4.067 | -8.198 | -0.012 | 0.659 | -5.442 | 1.583 | 0.367 | 0.758 | 0.758 |
Operating Cash Flow
| 16.523 | 17.311 | 14.953 | 50.494 | -29.282 | 77.547 | 15.47 | 27.715 | 28.069 | -26.832 | -7.877 | 7.013 | 24.206 | -16.583 | -10.882 | -12.791 | 18.722 | 42.858 | 61.005 | 19.796 | 12.756 | 30.118 | 1.731 | 26.074 | 3.933 | 0.016 | -21.598 | 22.194 | 12.221 | 18.909 | 6.124 | 21.917 | 7.488 | 14.743 | 7.924 | 13.002 | 1.079 | 1.079 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -20.977 | -12.769 | -48.991 | -44.746 | -31.559 | -67.676 | -24.935 | -77.186 | -4.057 | -4.894 | -16.158 | -2.74 | -6.876 | -0.929 | -3.988 | -3.03 | -3.7 | -2.881 | -3.835 | -6.993 | -5.127 | -9.795 | -4.543 | -18.698 | -8.422 | -3.505 | -33.944 | -37.474 | -2.087 | -3.79 | -2.696 | -0.718 | -2.531 | -2.402 | -9.3 | -2.159 | -5.261 | -5.261 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.095 | 0 | 0 | 4.5 | 0 | -0 | 0 | 0 | 6.876 | 0.929 | 3.988 | 3.03 | 3.724 | 2.881 | 0.01 | 6.993 | 5.127 | 9.795 | 4.543 | 18.698 | 8.432 | 3.589 | 33.944 | 37.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -16.006 | -3.106 | -0.5 | 0 | -28.5 | -32 | -7 | -26.531 | -95.57 | -60.2 | -148.17 | -24.5 | -105.64 | -363.4 | -483.214 | -313.05 | -572.573 | -493.084 | -489.769 | -297.371 | -320.991 | -346.411 | -250.8 | -388.385 | -214 | -225.5 | -213.5 | -155.7 | -172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 1.009 | 28.055 | 32.024 | 7.001 | 86.244 | 58.485 | 82.361 | 103.699 | 142.186 | 77.832 | 355.855 | 384.517 | 396.359 | 627.682 | 435.466 | 231.511 | 479.194 | 249.047 | 367.341 | 287.637 | 343.693 | 202.995 | 232.583 | 269.731 | 161.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 15.663 | -0.026 | -0.5 | 12.722 | -12.722 | 0 | -0 | -4.5 | 0 | 0.951 | 0 | 117.686 | -0 | 0 | -0 | -0 | 0.024 | -0.002 | 0.012 | -1 | -0 | 0 | -0 | -0 | 0.01 | 0.084 | -0 | -0 | 124.119 | -149 | 1.18 | 4.8 | 0.019 | 0.055 | -9.3 | 0.112 | 0 | 0 |
Investing Cash Flow
| -21.321 | -15.875 | -49.491 | -31.015 | -44.632 | -67.652 | -24.934 | -17.473 | -41.142 | 18.219 | -60.629 | 114.946 | -34.685 | -8.474 | -102.685 | 80.279 | 51.433 | -60.501 | -262.081 | 173.83 | -77.071 | 11.135 | 32.294 | -63.389 | -19.418 | 3.662 | 22.287 | -31.629 | -49.968 | -152.79 | -1.516 | 4.082 | -2.512 | -2.347 | -9.3 | -2.047 | -5.261 | -5.261 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0.187 | 22.978 | 70.08 | 32.148 | 37.643 | -5.069 | 20 | 0 | -0.021 | -0.095 | 5.176 | -10 | 10 | 26.62 | -23.039 | 2.528 | 17.786 | 13.378 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -10 | 0 | 0 | -7.24 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.868 | 1.736 | 0 | 0 | -20 | 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 | 2.535 | -0.868 | -1.736 | 0 | -20.001 | 20 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.8 | 0 | -18.8 | 0 | 0 | 0 | -170.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.924 | -21.523 | -0.684 | -0.898 | -0.653 | -0.588 | -0.489 | -0.465 | -0.442 | -33.133 | -0.392 | -0.99 | -0.184 | -26.361 | -0.264 | -0.197 | -7.726 | -0.095 | -0.001 | 0 | -0.232 | -4.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.741 | -0.047 | -0.127 | -0.193 | -0.167 | -2.826 | -0.317 | -0.317 |
Other Financing Activities
| -0.868 | -1.183 | 1.092 | -0.937 | -0 | 0.579 | -0.579 | -5.725 | -0.512 | -20.217 | 2.981 | 0.021 | -0.942 | -2.768 | 0.028 | 0.023 | 7.139 | 9.129 | 25.588 | 0.056 | 0.032 | -4.2 | 0.029 | 0.114 | 0 | 18.8 | 18.8 | 40.453 | 0 | 170.828 | 170.828 | -0 | -0 | 0 | 0 | 0 | 2.25 | 2.25 |
Financing Cash Flow
| -1.605 | 0.273 | 70.489 | 30.313 | 36.122 | -6.815 | 18.933 | -1.334 | -1.331 | -53.089 | 7.765 | -10.969 | 8.821 | -2.456 | -23.276 | 2.354 | 17.199 | 22.412 | 32.587 | 0.056 | -0.2 | -4.2 | 0.029 | 0.114 | 0 | 0 | 18.8 | 41.27 | 0 | 0 | 162.087 | -4.047 | -10.127 | -0.193 | -0.167 | -10.065 | 1.933 | 1.933 |
Other Information: | ||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.013 | 0.029 | 0.143 | 0.056 | 0.086 | 0.173 | -0.102 | 0.033 | 0.532 | 0.52 | -0.032 | -0.039 | -0.008 | -0.305 | 0.084 | -0.86 | -1.637 | -0.15 | 0.076 | 0.086 | -0.189 | 0.131 | 0.057 | -0.029 | -0.098 | 0.06 | -0.214 | -0.12 | -0.205 | -0.149 | 0.116 | -0.107 | -0.028 | 0.055 | -0.061 | 0 | 0 | 0 |
Net Change In Cash
| -6.39 | -0.697 | 32.833 | 49.849 | -37.761 | 3.23 | 9.366 | 8.941 | -13.872 | -61.183 | -60.773 | 108.609 | -1.926 | -28.857 | -137.692 | 68.981 | 85.717 | 4.618 | -168.413 | 193.767 | -64.704 | 7.351 | 34.111 | -37.231 | -15.583 | 3.738 | 19.275 | 31.518 | -37.951 | -134.03 | 166.811 | 21.845 | -5.18 | 12.259 | -1.604 | 0.89 | -2.249 | -2.249 |
Cash At End Of Period
| 98.506 | 119.886 | 120.583 | 67.065 | 17.216 | 54.977 | 51.747 | 42.519 | 33.577 | 47.449 | 108.631 | 169.404 | 60.795 | 62.721 | 91.578 | 229.27 | 160.289 | 74.572 | 69.953 | 238.366 | 44.599 | 109.303 | 101.952 | 38.009 | 75.24 | 90.823 | 87.084 | 67.809 | 36.291 | 74.242 | 208.272 | 41.461 | 19.616 | 24.796 | 12.536 | 14.14 | -2.249 | -2.249 |