Hanjia Design Group Co., Ltd.
SZSE:300746.SZ
10.06 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||
Net Income
| 1.125 | 2.595 | -8.094 | -1.225 | 10.889 | 9.351 | -20.634 | 7.318 | 15.474 | 14.257 | 3.927 | 16.242 | 59.207 | 20.847 | 11.343 | 17.447 | 22.391 | 18.929 | 45.103 | 12.95 | 20.267 | 13.886 | 31.584 | 12.513 | 19.736 | 11.821 | 23.968 | 14.771 | 10.874 | 10.874 |
Depreciation & Amortization
| 11.933 | 11.933 | 15.234 | 15.234 | 12.51 | 12.51 | 12.187 | 12.187 | 12.673 | 12.673 | 13.785 | 12.627 | 10.857 | 10.857 | 40.257 | -17.32 | 17.32 | 0 | 25.124 | -9.845 | 9.845 | 0 | 19.639 | -9.843 | 9.843 | 0 | 21.614 | -10.883 | 5.441 | 5.441 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.956 | -1.801 | 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 |
Change In Working Capital
| 0 | 0 | -441.393 | -64.422 | 64.422 | 0 | -277.2 | -61.172 | 61.172 | 0 | -118.719 | 11.336 | -11.336 | 0 | -93.34 | 78.529 | -78.529 | 0 | 48.629 | -46.623 | 46.623 | 0 | -54.21 | 0.551 | -0.551 | 0 | -52.241 | 6.915 | -3.457 | -3.457 |
Accounts Receivables
| 0 | 0 | -440.294 | -64.422 | 64.422 | 0 | -277.04 | -61.332 | 61.332 | 0 | -118.264 | 11.336 | -11.336 | 0 | -92.861 | 78.618 | -78.618 | 0 | 41.741 | -46.627 | 46.627 | 0 | -56.311 | 0.769 | -0.769 | 0 | -52.987 | 6.915 | -3.457 | -3.457 |
Change In Inventory
| 0 | 0 | -1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | -0.089 | 0.089 | 0 | 8.089 | 0.008 | -0.008 | 0 | 0.453 | -0.218 | 0.218 | 0 | -0.894 | 0 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0.16 | -0.16 | 0 | -0.455 | 0 | 0 | 0 | -0.613 | 0 | 0 | 0 | -1.201 | -0.004 | 0.004 | 0 | 1.647 | 0 | 0 | 0 | 1.64 | 0 | 0 | 0 |
Other Non Cash Items
| -6.895 | -0.687 | 53.609 | 11.876 | 4.254 | -36.684 | 55.372 | -19.445 | 40.978 | -45.161 | 164.742 | -6.724 | 28.059 | -22.784 | 187.043 | -16.227 | 69.825 | -45.227 | -28.106 | 52.201 | -61.354 | -17.972 | 26.327 | 43.987 | -6.711 | -11.916 | 43.135 | 2.375 | -7.974 | -7.974 |
Operating Cash Flow
| -17.704 | 1.909 | 30.282 | 10.651 | 27.653 | -14.822 | 46.925 | 0.06 | 43.779 | -43.577 | 149.928 | -4.911 | 76.409 | -12.794 | 145.303 | 62.429 | 31.008 | -26.297 | 90.75 | 8.683 | 15.382 | -4.086 | 23.339 | 47.209 | 22.317 | -0.095 | 36.475 | 13.177 | 4.884 | 4.884 |
Investing Activities: | ||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.432 | -1.506 | -6.827 | -5.425 | -9.504 | -2.836 | -0.669 | -4.412 | -4.071 | -6.754 | -52.227 | -4.32 | -12.642 | -2.713 | -8.874 | -8.141 | -24.449 | -8.58 | -26.194 | -7.182 | -5.927 | -7.586 | -0.817 | -7.198 | -5.118 | -1.696 | -1.653 | -2.093 | -1.912 | -1.882 |
Acquisitions Net
| 0.646 | 0.007 | -9.497 | 9.538 | -8.657 | 0.218 | -0.086 | 0.075 | -0 | 0 | -2.24 | 0.016 | 12.843 | 5.118 | -83.856 | 8.147 | 24.62 | 8.605 | 26.652 | -146.581 | 5.956 | 0.12 | 0.114 | 7.212 | 5.119 | 1.765 | 0 | 0 | 1.957 | 1.906 |
Purchases Of Investments
| -410.4 | -167.3 | -118.09 | -135.16 | -316.1 | -116.5 | -273.237 | -254.06 | -396.69 | -111 | -208.305 | -153.359 | -260.501 | -195.45 | -170.33 | -257.2 | -127.53 | -99 | -508.641 | -213.51 | -840.74 | -254.5 | -297.02 | -380.75 | -229.45 | -252.81 | -126.7 | -207.29 | -88.25 | -176.12 |
Sales Maturities Of Investments
| 280.073 | 303.642 | 87.895 | 183.355 | 409.562 | 48.252 | 266.306 | 199.764 | 472.305 | 62.803 | 218.332 | 107.792 | 356.734 | 180.846 | 199.901 | 374.268 | 148.328 | 520.186 | 458.538 | 265.005 | 422.684 | 303.618 | 319.648 | 150 | 245.816 | 137.29 | 217.63 | 129.444 | 119.197 | 150.6 |
Other Investing Activites
| 0.646 | 138.418 | -44.559 | -9.5 | 9.5 | 0 | 0.562 | -0.562 | 0.003 | 0.14 | -2.24 | -6.984 | -7.799 | 2.404 | -86.987 | 0.137 | 0.17 | 0.025 | -9.542 | -153.763 | 0.446 | -0.296 | -29.395 | -0.476 | 0.001 | 0.069 | 0.046 | 0.324 | 1.545 | 0.025 |
Investing Cash Flow
| -133.113 | 134.843 | -46.52 | 42.809 | 84.8 | -70.867 | -7.124 | -59.194 | 71.547 | -54.811 | -44.44 | -56.87 | 75.792 | -14.913 | -66.29 | 109.064 | -3.481 | 412.631 | -85.839 | -109.45 | -423.537 | 41.235 | -7.584 | -238.424 | 11.249 | -117.148 | 89.323 | -79.614 | 30.581 | -27.377 |
Financing Activities: | ||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -19.6 | 0 | 0 | 0 | -19.6 | 0 | 0 | 0 | -19.6 | 0 | -29.4 | -30 | -44.6 | -98.1 | -30.8 | -349.8 | -9.8 | -105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 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 |
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 |
Dividends Paid
| 0 | 0 | -76.751 | -27.299 | -49.917 | -0.428 | -30.023 | -0.561 | -30.587 | -0.56 | -0.61 | -0.379 | -23.146 | -0.734 | -0.868 | -2.36 | -36.375 | -3.643 | -6.634 | -5.757 | -17.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -52.98 | -0.421 | 87.186 | -3.725 | -24.571 | -5.206 | 9.617 | -5 | -0.649 | -0.287 | 7.838 | -0.379 | -1.276 | -1.28 | 92.018 | -73.94 | 26.303 | 9.8 | -14.785 | 105 | 399.996 | 0 | -0.013 | -0.45 | 236.789 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -52.98 | -0.421 | -10.766 | -31.024 | -74.488 | -5.633 | -10.457 | -5.561 | -31.235 | -0.847 | -12.373 | -0.379 | -53.822 | -32.014 | 46.549 | -174.4 | -40.872 | -343.643 | -21.418 | 99.243 | 382.474 | 0 | -0.013 | -0.45 | 236.789 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -1.045 | -13.051 | -0.271 | -2.583 | -1.28 | 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
| -203.801 | 136.295 | -25.755 | 21.391 | 24.914 | -91.594 | 26.76 | -65.975 | 80.514 | -100.003 | 135.951 | -62.513 | 47.034 | -60.836 | 125.563 | -2.907 | -13.345 | 42.69 | -16.507 | -1.524 | -25.682 | 37.149 | 15.742 | -191.665 | 270.355 | -117.243 | 124.298 | -66.437 | 43.32 | -30.349 |
Cash At End Of Period
| 160.448 | 364.25 | 227.954 | 246.502 | 225.111 | 200.197 | 291.791 | 265.03 | 331.005 | 250.491 | 350.49 | 214.539 | 277.052 | 230.018 | 290.854 | 165.292 | 168.199 | 181.544 | 138.854 | 155.361 | 156.884 | 182.566 | 145.417 | 129.675 | 321.34 | 50.985 | 168.228 | 43.929 | 110.366 | 67.046 |