Shenzhen CDL Precision Technology Co., Ltd.
SZSE:300686.SZ
10.21 (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 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||
Net Income
| -20.664 | -24.003 | -35.861 | -74.572 | -59.554 | -75.155 | -44.889 | -272.384 | -6.278 | 11.659 | 10.647 | -19.973 | 18.078 | 13.348 | 44.736 | 13.434 | 43.538 | 12.671 | 35.383 | 31.954 | 20.172 | 31.694 | 45.454 | -2.767 | 5.503 | 0.719 | 3.373 | 17.939 | 3.261 | 9.993 | 10.823 | 23.008 | 11.957 | 10.405 | 12.368 | 14.041 | 14.041 |
Depreciation & Amortization
| 0 | 31.058 | 31.058 | 37.808 | -64.31 | 35.926 | 35.926 | 33.668 | 33.668 | 36.499 | 36.499 | 35.96 | 35.96 | 43.861 | 31.108 | 71.648 | -32.973 | 32.973 | 0 | 54.249 | -26.449 | 26.449 | 0 | 25.95 | -11.319 | 11.319 | 0 | 18.97 | -8.934 | 4.576 | 4.358 | 14.843 | -6.765 | 3.982 | 2.783 | 1.405 | 1.405 |
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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.361 | -0.361 | 0.361 | 0 | 4.332 | -1.693 | 1.693 | 0 | 5.186 | 0 | 3.397 | 0 | 6.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 14.732 | 0 | -51.684 | 21.192 | -21.192 | 0 | 103.481 | -102.092 | 102.092 | 0 | 142.779 | -184.855 | 184.855 | 0 | -359.934 | 30.918 | -30.918 | 0 | -351.082 | 159.156 | -159.156 | 0 | -122.782 | 34.667 | -34.667 | 0 | -23.515 | 0.426 | -8.826 | -5.34 | 44.397 | -28.079 | 52.486 | -13.5 | 4.444 | 4.444 |
Accounts Receivables
| 0 | 23.823 | 0 | -46.972 | 25.236 | -25.236 | 0 | 97.023 | -131.372 | 131.372 | 0 | 152.304 | -182.287 | 182.287 | 0 | -325.088 | -14.706 | 14.706 | 0 | -256.961 | 127 | -127 | 0 | -67.096 | 23.508 | -23.508 | 0 | -46.635 | 12.49 | -12.49 | 0 | 42.294 | -21.872 | 21.872 | 0 | 1.782 | 1.782 |
Change In Inventory
| 0 | -9.092 | 0 | -4.712 | -4.044 | 4.044 | 0 | 6.458 | 29.28 | -29.28 | 0 | -9.887 | -2.207 | 2.207 | 0 | -39.177 | 37.442 | -37.442 | 0 | -99.308 | 35.582 | -35.582 | 0 | -61.913 | 17.905 | -17.905 | 0 | 23.119 | -12.064 | 7.7 | 4.364 | 2.103 | -6.207 | 5.201 | 1.007 | 2.662 | 2.662 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.361 | -0.361 | 0.361 | 0 | 4.332 | 8.182 | -8.182 | 0 | 5.186 | -3.427 | 3.427 | 0 | 6.227 | -6.746 | 6.746 | 0 | 0 | 0 | -16.526 | -9.704 | 0 | 0 | 47.286 | -14.507 | 0 | 0 |
Other Non Cash Items
| 22.446 | 28.573 | 91.58 | 149.057 | 55.481 | 10.76 | 37.205 | 115.015 | 138.016 | -109.045 | 95.187 | 141.824 | 1.262 | 17.027 | 78.601 | 362.996 | -3.93 | -2.933 | 76.605 | 310.424 | -65.606 | 73.474 | -10.7 | 117.397 | -7.99 | 7.422 | -3.45 | 20.166 | -37.016 | 4.136 | 2.129 | -26.777 | 49.26 | 0.924 | 3.15 | 0.277 | 0.277 |
Operating Cash Flow
| 1.782 | -26.489 | 55.719 | 36.676 | -47.192 | -49.66 | 28.243 | -20.22 | 63.314 | 41.204 | 63.525 | 85.891 | -16.62 | -13.486 | 92.229 | 92.477 | 35.861 | 13.485 | 111.988 | 50.73 | 87.272 | -24.142 | 34.754 | 24.026 | 20.861 | -15.207 | -0.076 | 33.56 | -42.263 | 9.88 | 11.97 | 55.472 | 26.373 | 67.798 | 4.801 | 20.167 | 20.167 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.741 | -7.132 | -7.231 | -9.826 | -29.014 | -19.029 | -33.642 | -21.992 | -28.155 | -35.058 | -46.477 | -23.67 | -21.351 | -51.3 | -34.082 | -58.75 | -64.496 | -65.502 | -19.132 | -57.392 | -45.232 | -45.335 | -34.802 | -76.753 | -52.326 | -21.848 | -37.527 | -31.744 | -21.959 | -12.035 | -8.892 | -12.835 | -22.568 | -31.078 | -28.518 | -3.401 | -3.401 |
Acquisitions Net
| 0.498 | 0.377 | 1.711 | -3.89 | 3.411 | -1.998 | 0.043 | 0.139 | 100.08 | -99.549 | 0.024 | 0.007 | 0 | 0.003 | 34.082 | 0 | -20 | 0 | -5 | 0 | -31 | 0 | 0.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -394.229 | 0 | 0 | 660 | -660 | -0.043 | -0.139 | 460 | -460 | 0 | 0 | 0 | -0.728 | -51.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80.997 | -52.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.262 | 630 | 1.707 | 0.765 | 1.535 | 12.442 | 2.005 | 2.834 | 0.703 | 0.918 | 5.81 | 1.974 | 3.233 | 0 | 11.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 50 | 4.229 | -4.229 | -190 | -662 | 762 | 70.042 | -51.45 | -519.567 | 501.155 | 223.024 | -422.993 | -21.351 | 0.003 | -34.082 | 0.033 | 11.215 | 1.231 | -19.132 | 3.964 | 0.007 | 0.001 | -34.802 | -76.753 | -52.326 | -21.848 | 0.16 | -31.744 | -21.959 | 0.08 | 0.025 | -12.835 | 0.07 | -31.078 | 0.19 | 0 | 0 |
Investing Cash Flow
| 40.018 | 233.245 | -9.749 | -198.952 | -26.068 | 93.415 | 38.406 | -70.608 | 13.061 | -92.533 | 182.357 | -444.689 | -18.118 | -52.025 | -73.822 | -58.717 | -73.281 | -64.271 | -24.132 | -53.428 | -76.225 | -45.334 | -34.311 | -76.753 | -52.326 | -102.845 | -89.867 | -31.744 | -21.959 | -11.955 | -8.867 | -12.835 | -22.498 | -31.078 | -28.328 | -3.401 | -3.401 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||
Debt Repayment
| -100.05 | -60 | 30 | -40.016 | 80 | -64.559 | 80 | 46.965 | -10 | 0 | 41.992 | 30.05 | -27.977 | -179.023 | -85.6 | -74.45 | -28.536 | 224.025 | 58.149 | 39.593 | 8.092 | 68.312 | -10.865 | -34.543 | 33.023 | 31.471 | 45.88 | -8.923 | 23.816 | 45.854 | -16.705 | -10.4 | -19.71 | -10.636 | 2.307 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.708 | 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
| 5 | -5 | 0 | 0 | 0 | 0 | 0 | -49.847 | 41.708 | -41.708 | 0 | -12.332 | 166.05 | -166.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.326 | 0 | 0 | 0 | -16.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1.499 | -2.435 | -2.532 | -2.294 | -1.983 | -2.167 | -3.686 | -10.063 | -1.831 | -12.303 | -2.081 | -1.645 | -6.423 | -17.452 | -13.277 | -11.694 | -7.073 | -26.055 | -4.711 | -21.152 | -4.039 | -2.783 | -2.1 | -3.037 | -7.696 | -2.093 | -2.464 | -1.066 | -1.001 | -1.24 | -0.759 | -0.287 | -1.866 | -1.125 | -1.39 | -14.943 | -14.943 |
Other Financing Activities
| -5.416 | -4.334 | -13.446 | -6.088 | -5.101 | -9.3 | -9.947 | 46.852 | -32.486 | -77.487 | -56.401 | -33.621 | -10.256 | -43.328 | -105.042 | 1,081.31 | -38.811 | -51.595 | -22.062 | 16.567 | 1.451 | -18.058 | 44.583 | 5.157 | -9.17 | 10.646 | 44.734 | -6.552 | 261.077 | -12.765 | -5.885 | -12.248 | 0 | 1.39 | -1.39 | -2.071 | -2.071 |
Financing Cash Flow
| -106.964 | -71.77 | 14.022 | -52.399 | 72.916 | -76.026 | 66.366 | 41.16 | -44.317 | -131.498 | -16.49 | -5.216 | -31.81 | -239.804 | -203.919 | 995.165 | -74.42 | 146.375 | 31.376 | 16.933 | 5.504 | 47.471 | 31.618 | -33.749 | 16.156 | 40.024 | 88.15 | -16.542 | 283.891 | 31.849 | -23.349 | -22.935 | -21.577 | -11.761 | 0.918 | -17.014 | -17.014 |
Other Information: | |||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.181 | 2.233 | 1.833 | 0.278 | 1.057 | 5.863 | -0.552 | -1.814 | 7.108 | 4.991 | 0.092 | -3.402 | 0.23 | -4.862 | 4.586 | -5.182 | -1.7 | -0.009 | 0.753 | -0.4 | 0.09 | 1.271 | -1.525 | -0.899 | 3.203 | 2.147 | -2.759 | -1.866 | -1.625 | -0.675 | -0.115 | 0.358 | 0.973 | 1.032 | 0.017 | 0.004 | 0.004 |
Net Change In Cash
| -65.243 | 143.951 | -119.066 | -215.161 | -0.822 | -38.85 | 132.463 | -51.483 | 39.167 | -177.836 | 229.484 | -369.391 | -69.551 | -310.176 | -180.927 | 1,023.743 | -113.541 | 95.58 | 119.985 | 13.835 | 16.642 | -20.734 | 30.536 | -87.375 | -12.107 | -75.881 | -4.552 | -16.592 | 218.045 | 29.1 | -20.362 | 20.06 | -16.728 | 25.99 | -22.592 | -0.244 | -0.244 |
Cash At End Of Period
| 397.965 | 512.103 | 368.152 | 264.163 | 479.324 | 480.147 | 518.996 | 386.534 | 438.016 | 398.85 | 576.686 | 347.202 | 716.593 | 786.145 | 1,096.321 | 1,277.248 | 253.505 | 367.046 | 271.465 | 151.48 | 137.646 | 121.004 | 141.738 | 111.201 | 198.577 | 210.683 | 286.564 | 291.117 | 307.709 | 89.664 | 60.564 | 80.926 | 60.866 | 77.594 | 51.604 | -0.244 | -0.244 |