Profit Cultural and Creative Group Co., Ltd.
SZSE:300640.SZ
6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| 9.207 | 0.434 | 1.649 | 4.234 | 15.498 | -0.403 | 7.049 | 6.853 | 22.2 | 12.885 | 8.264 | 1.934 | 6.836 | 3.77 | 8.239 | 3.255 | 12.344 | 10.069 | 13.338 | 2.859 | 19.801 | 10.24 | 12.002 | 12.348 | 15.36 | 5.135 | 7.371 | 6.29 | 9.261 | 9.764 | 10.343 | 18.034 | 10.054 | 8.804 | 7.573 |
Depreciation & Amortization
| 0 | 4.575 | 4.575 | 17.062 | -9.153 | 4.55 | 4.55 | 10.904 | 2.699 | 2.753 | 2.753 | 0.937 | 0.937 | 0.427 | 0.427 | 1.944 | -0.969 | 0.969 | 0 | 1.844 | -0.912 | 0.912 | 0 | 1.803 | -0.783 | 0.783 | 0 | 1.783 | -0.877 | 0.877 | 0 | 1.89 | -0.981 | 0.981 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 2.177 | 0 | 0 | 0 | 20.206 | -20.206 | 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 | 0.351 | -0.351 | 0.351 | 0 | 0 | 0 | 0 | 0 | 1.138 | 0 | 0 | 0 | 6.111 | 0 | 3.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -59.935 | 0 | 6.425 | 10.502 | -5.251 | -5.251 | -28.302 | -19.855 | 19.855 | 0 | -71.652 | 32.767 | -32.767 | 0 | -25.258 | 1.761 | -1.761 | 0 | 18.408 | -7.475 | 7.475 | 0 | -33.498 | 14.53 | -14.53 | 0 | -46.449 | 38.706 | -38.706 | 0 | -2.192 | -3.513 | 3.513 | 0 |
Accounts Receivables
| 0 | -58.54 | 0 | 6.171 | 9.675 | -4.837 | -4.837 | -33.623 | -22.023 | 22.023 | 0 | -70.867 | 32.507 | -32.507 | 0 | -24.869 | 1.626 | -1.626 | 0 | 18.856 | -7.46 | 7.46 | 0 | -34.341 | 13.873 | -13.873 | 0 | -47.24 | 39.655 | -39.655 | 0 | -3.121 | -3.409 | 3.409 | 0 |
Change In Inventory
| 0 | -1.395 | 0 | 0.254 | 0.828 | -0.414 | -0.414 | 5.321 | 2.168 | -2.168 | 0 | -0.786 | 0.26 | -0.26 | 0 | -0.389 | 0.135 | -0.135 | 0 | -0.448 | -0.015 | 0.015 | 0 | 0.843 | 0.657 | -0.657 | 0 | 0.792 | -0.949 | 0.949 | 0 | 0.93 | -0.104 | 0.104 | 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 |
Other Working Capital
| 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 Non Cash Items
| -23.175 | 26.357 | -46.19 | -30.875 | 0.205 | -2.988 | 15.417 | 109.148 | 3.236 | 58.172 | 21.408 | -13.411 | -17.64 | -19.695 | -16.076 | 40.898 | -15.653 | -22.304 | 19.224 | -5.527 | -22.926 | 6.878 | 1.816 | 50.636 | -26.88 | -13.606 | 8.734 | 43.513 | -41.24 | 25.84 | -16.685 | 1.097 | 3.729 | 12.339 | -13.642 |
Operating Cash Flow
| -13.968 | 22.216 | -44.541 | -3.154 | 19.23 | -4.092 | 21.764 | 98.955 | 7.93 | 94.016 | 26.919 | -12.413 | -11.741 | -16.352 | -8.264 | 21.977 | -2.517 | -13.028 | 32.561 | 23.695 | -11.512 | 28.594 | 13.817 | 31.288 | 2.226 | -22.217 | 16.105 | 5.138 | 5.85 | -2.225 | -6.342 | 18.83 | 9.289 | 25.637 | -6.069 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -13.232 | -25.159 | -22.16 | -12.568 | -12.537 | -18.886 | -20.574 | -122.25 | -7.568 | -79.97 | -23.25 | -23.327 | -22.28 | -18.772 | -98.805 | -54.392 | -68.553 | -10.886 | -15.554 | -25.208 | -10.012 | -5.345 | -10.988 | -5.944 | -5.918 | -1.393 | -1.246 | -0.073 | -0.856 | -0.074 | -0.022 | -0.418 | 0.388 | -0.013 | -5.796 |
Acquisitions Net
| 0 | 0 | 0.006 | 1.35 | -0 | 0 | 0 | 0 | 0 | -125 | 0 | 23.327 | 22.282 | 0 | 98.805 | 54.394 | 68.553 | 10.886 | 15.554 | 25.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -27 | -30 | -85 | -45 | -35 | -150 | -181 | 0 | -30 | -95 | -125 | -241 | 1 | -200 | -10 | -15 | -85 | -30 | -110 | -290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 55.571 | 30.114 | 40.142 | 93.917 | 95.802 | 207.55 | 16.147 | 0 | 0 | 125 | 0 | 327.816 | 115.941 | 0 | 10.027 | 45.106 | 56.623 | 130 | 10 | 363.305 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.922 | -16.274 | -44.852 | 48.917 | 0 | 0 | 0 | 126.83 | 0 | 125.863 | -125 | -0 | 0.002 | -18.772 | -98.805 | 12.655 | -0 | -10.886 | -15.554 | -12.643 | -40 | 20.023 | -10.988 | -99.999 | -5.918 | -1.393 | -1.246 | 0 | 0.002 | -0.074 | 0 | 0.003 | 0.388 | 0 | 0.12 |
Investing Cash Flow
| 14.417 | -41.319 | -67.012 | 36.348 | 48.265 | 38.664 | -185.427 | 4.58 | -37.568 | -49.107 | -148.25 | 63.488 | 94.663 | -218.772 | -98.778 | -11.632 | -96.931 | 89.114 | -115.554 | 35.455 | -0.012 | 14.678 | -10.988 | -105.943 | -5.918 | -1.393 | -1.246 | -0.073 | -0.854 | -0.074 | -0.022 | -0.415 | 0.388 | -0.013 | -5.676 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| -19 | 25 | 34 | 0 | -40 | -83 | -31 | 0 | 25 | 10 | 5 | 30 | -62.8 | -27.2 | 70 | 12.8 | 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 | 0.15 | -0.15 | 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 | -1.35 | -0.15 | 0.15 | 0 | 0 | 14.897 | -14.897 | 0 | 0 | -51 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.313 | -21.77 | -0.162 | -0.136 | -0.568 | -37.319 | -1.182 | -1.384 | -0.761 | -14.931 | -0.755 | -0.42 | -15.104 | -1.352 | -0.851 | -0.649 | 0 | -39.739 | 0 | -0.012 | 0 | -29.413 | 0 | 0 | 0 | -20 | 0 | -12 | -16 | 0 | 0 | -3.9 | -10.26 | -17.34 | 0 |
Other Financing Activities
| 0 | -0.281 | -0 | 0.332 | 0.761 | -0.961 | -0.722 | 61.288 | 126.678 | -4.507 | -11.892 | 50.914 | -53.203 | -4.363 | 332.582 | 0.731 | 47.2 | 0 | 0 | -0.296 | 0 | 0 | 0 | 15.177 | 0 | 0 | 0 | 11.83 | -16 | 149.37 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -19.313 | 2.949 | 33.838 | 0.196 | -39.808 | -121.43 | -32.904 | 59.903 | 150.917 | -9.438 | -7.648 | 80.494 | -128.904 | -31.577 | 401.732 | 13.531 | 47.2 | -39.739 | 0 | -0.284 | 0 | -29.413 | 0 | 15.177 | 0 | -20 | 0 | -12 | -16 | 149.37 | 0 | -3.9 | -10.26 | -17.34 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 1.092 | 1.798 | 1.493 | 1.849 | 0.685 | -0.077 | 7.309 | 1.205 | 0.462 | -0.534 | -0.402 | -0.568 | 0.204 | 0.106 | -6.414 | -0.746 | 0.497 | -0.022 | 2.48 | 0.212 | 0.16 | -0.883 | 1.264 | 0.671 | 0.624 | -0.007 | 2.251 | -1.725 | -0.87 | -0.002 | -0.963 | 1.936 | -0.396 | -0.066 |
Net Change In Cash
| -19.478 | -17.672 | -75.917 | 34.884 | 29.536 | -86.174 | -196.643 | 170.748 | 122.484 | 35.933 | -129.512 | 135.631 | -49.694 | -264.293 | 294.768 | 3.689 | -52.993 | 36.844 | -83.014 | 61.346 | -11.312 | -85.981 | 1.946 | -58.214 | -3.021 | -42.985 | 14.852 | -4.684 | -12.729 | 146.201 | -6.366 | 13.552 | 1.354 | 7.887 | -11.811 |
Cash At End Of Period
| 45.197 | 64.675 | 78.268 | 154.185 | 119.302 | 89.765 | 175.939 | 372.582 | 201.835 | 79.351 | 43.418 | 172.93 | 37.298 | 86.992 | 351.285 | 56.517 | 52.828 | 105.821 | 68.977 | 138.219 | 76.873 | 88.185 | 174.166 | 72.221 | 130.434 | 133.456 | 176.441 | 161.589 | 166.273 | 179.002 | 32.801 | 39.167 | 25.615 | 24.261 | 16.374 |