Guangdong Topstrong Living Innovation and Integration Co., Ltd.
SZSE:300749.SZ
8.75 (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 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||
Net Income
| -4.745 | 4.454 | -9.291 | -13.741 | 12.229 | 16.632 | 4.734 | -19.393 | 17.416 | 22.771 | 3.87 | -157.023 | 31.031 | 26.784 | 14.379 | 11.36 | 3.09 | 32.068 | -24.777 | 24.977 | 27.212 | 26.332 | -0.633 | 25.038 | 27.203 | 22.57 | 1.703 | 31.975 | 36.967 | 2.685 | 2.685 | 19.232 | 19.232 | 0.976 | 0.976 | 15.826 | 15.826 | -6.388 | -6.388 |
Depreciation & Amortization
| 0 | 18.171 | 18.171 | 57.951 | 13.422 | 18.442 | 18.442 | 15.034 | 15.034 | 11.943 | 11.943 | 13.444 | 13.444 | 12.168 | 12.168 | 28.939 | -14.253 | 14.253 | 0 | 27.097 | -13.334 | 13.334 | 0 | 24.266 | -12.295 | 12.295 | 0 | 24.58 | -12.705 | 6.352 | 6.352 | 5.969 | 0 | 5.033 | 0 | 5.072 | 5.072 | 4.236 | 4.236 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -14.766 | 0 | -7.551 | 38.142 | 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 | -1.113 | -1.113 | 0.663 | 0 | 1.056 | -1.398 | 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 | 91.574 | 0 | -11.097 | -12.6 | 14.104 | 0 | 6.494 | -36.744 | 36.744 | 0 | -339.333 | 240.377 | -240.377 | 0 | -52.292 | 42.509 | -42.509 | 0 | -87.856 | 42.391 | -42.391 | 0 | -73.673 | 26.959 | -26.959 | 0 | -17.114 | 15.919 | -7.96 | -7.96 | -4.966 | 0 | -0.842 | 0 | 12.52 | 12.52 | 2.049 | 2.049 |
Accounts Receivables
| 0 | -10.273 | 0 | 30.987 | 8.442 | 14.103 | 0 | 15.71 | -24.282 | 24.282 | 0 | -293.165 | 205.995 | -205.995 | 0 | -28.578 | 19.492 | -19.492 | 0 | -103.695 | 23.677 | -23.677 | 0 | -20.275 | -1.622 | 1.622 | 0 | -24.772 | 6.975 | -3.488 | -3.488 | -13.663 | 0 | 0.242 | 0 | 3.996 | 3.996 | 5.337 | 5.337 |
Change In Inventory
| 0 | 65.578 | 0 | -40.521 | -11.739 | -17.043 | 0 | -10.272 | -2.348 | 2.348 | 0 | -46.675 | 50.227 | -50.227 | 0 | -24.488 | 4.401 | -4.401 | 0 | 1.091 | 5.399 | -5.399 | 0 | -54.72 | 28.342 | -28.342 | 0 | 0.643 | 8.864 | -4.432 | -4.432 | 8.305 | 0 | -1.441 | 0 | 8.164 | 8.164 | -3.3 | -3.3 |
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 | 0 |
Other Working Capital
| 0 | 36.269 | 0 | -1.564 | -9.304 | 17.044 | 0 | 1.056 | -10.114 | 10.114 | 0 | 0.507 | -15.844 | 15.844 | 0 | 0.775 | 18.616 | -18.616 | 0 | 14.747 | 13.315 | -13.315 | 0 | 1.321 | 0.239 | -0.239 | 0 | 7.016 | 0.08 | -0.04 | -0.04 | 0.393 | 0 | 0.357 | 0 | 0.36 | 0.36 | 0.012 | 0.012 |
Other Non Cash Items
| -4.577 | 30.109 | -139.347 | -11.962 | 97.773 | 78.194 | 13.425 | 64.231 | 30.231 | -8.394 | -105.335 | 266.948 | -5.278 | -59.838 | -87.527 | 196.711 | -85.497 | 108.431 | -111.292 | 102.298 | -28.971 | 49.619 | -77.323 | 32.357 | -9.03 | 46.262 | -67.707 | 55.366 | -16.568 | -5.245 | -5.245 | 33.491 | -19.232 | 0.926 | -0.976 | 17.028 | 17.028 | 3.173 | 3.173 |
Operating Cash Flow
| -9.321 | 16.393 | -148.638 | 21.151 | 110.002 | 113.269 | 36.6 | 59.872 | 62.68 | 63.065 | -113.408 | 96.482 | 12.309 | -45.222 | -85.315 | 184.719 | -54.151 | 112.243 | -136.069 | 66.516 | 27.298 | 46.894 | -77.956 | 7.988 | 32.837 | 54.167 | -66.004 | 94.808 | 23.613 | -4.168 | -4.168 | 53.725 | 0 | 6.094 | 0 | 50.446 | 50.446 | 3.07 | 3.07 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.128 | -27.06 | -16.384 | 20.831 | -9.278 | -16.909 | -20.446 | -18.669 | -27.434 | -38.616 | -23.049 | -68.78 | -32.644 | -34.298 | -50.916 | -39.151 | -45.295 | -29.652 | -14.941 | -46.047 | -8.28 | -6.374 | -17.211 | -5.67 | -17.54 | -2.193 | -13.577 | -10.016 | -13.175 | -9.601 | -9.601 | -18.455 | 0 | -14.188 | 0 | -20.081 | -20.081 | -9.741 | -9.741 |
Acquisitions Net
| 0.006 | 1.645 | 0.013 | 6.656 | 2.373 | 0.056 | 0.947 | -0.886 | 0.309 | 1.355 | 1.249 | 2.782 | 1.083 | 0.028 | 7.878 | 0.235 | 0 | 0 | 0 | -0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.08 | -285.05 | 0 | -510 | 90.6 | -100 | 0 | -820.55 | 410.7 | -410.7 | -0.9 | 0.49 | 282.51 | -308 | 0 | -24 | -25 | 0 | -70 | 0.107 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -321.418 | 324.395 | 0 | 461.963 | -130.51 | 132.049 | 0 | 826.7 | 2.688 | 462.433 | 0 | 671.684 | 2.241 | 208.95 | 60 | 70.783 | 0 | 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
| 50.989 | 50.846 | 0.573 | 0.75 | -54.387 | -50.35 | 50.35 | -54.971 | -410.355 | -48.905 | 51.372 | 34.242 | -3.983 | -29.323 | -69.621 | 50.629 | -49.546 | 146.313 | -49.399 | 63.646 | -28.725 | 29.173 | 1.489 | -199.676 | 5.372 | 0.639 | 0.351 | 0.278 | 41.521 | 0.573 | 0.573 | 0.31 | 0 | 0 | 0 | 0.529 | 0.529 | 0 | 0 |
Investing Cash Flow
| 43.781 | 13.357 | -15.798 | 27.301 | -101.201 | -35.154 | 30.852 | -68.376 | -24.093 | -34.433 | 27.423 | -34.048 | -34.385 | -63.622 | -60.537 | 58.261 | -119.841 | 116.661 | -134.34 | 17.706 | -39.004 | 22.799 | -15.722 | -205.346 | -12.168 | -1.554 | -13.226 | -9.738 | 28.346 | -9.028 | -9.028 | -18.144 | 0 | -14.188 | 0 | -19.552 | -19.552 | -9.741 | -9.741 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -6.85 | -3.539 | 0 | -5.848 | -4.413 | -62.565 | -36.638 | -44.116 | -74.121 | -70.15 | -15 | -51.211 | -106.6 | -26.04 | -63.441 | -28.168 | -50 | -56.606 | -53.503 | -20 | -88 | 0 | 0 | -40 | -57.474 | -11.971 | -11.971 | -12.941 | -69.69 | 0 | 0 | 0 | 0 | -0.205 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.439 | 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 |
Common Stock Repurchased
| 0 | 0 | 0 | -1.154 | -1.154 | -2.308 | 0 | -2.439 | 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 |
Dividends Paid
| -0.97 | -6.613 | -1.222 | -0.787 | -20.636 | -20.636 | -2.208 | -1.995 | -1.58 | -1.528 | -2.165 | -3.061 | -1.537 | -21.689 | -1.783 | -3.46 | -16.319 | -0.796 | -0.647 | -0.131 | -3.316 | -24.111 | -0.335 | -0.253 | -0.891 | -1.057 | -0.934 | -1.095 | -5.713 | -3.633 | -3.633 | 0 | 0 | -2.726 | 0 | -3.445 | -3.445 | -3.002 | -3.002 |
Other Financing Activities
| 0.08 | -9.497 | -1.222 | -6.313 | 5.6 | -0.927 | 19.038 | 34.509 | 58.762 | 22.305 | 60.182 | 61.61 | 126.281 | -26.04 | 71.241 | 40 | 80.4 | -0.976 | 53.503 | 60.246 | 20 | 50 | 58 | -47.814 | 320.772 | -43.139 | 17.096 | 0 | 4.007 | 17.179 | 17.179 | -24.858 | 0 | 5.277 | 0 | -14.116 | -14.116 | 2.831 | 2.831 |
Financing Cash Flow
| 5.96 | -13.036 | -1.222 | -1.253 | -0.426 | -85.761 | -19.808 | -11.602 | -16.94 | -49.373 | 43.017 | 7.338 | 18.143 | -47.728 | 69.458 | 8.372 | 14.081 | -1.772 | 52.857 | 40.115 | -71.316 | 25.889 | 57.665 | -47.814 | 320.772 | -43.139 | 17.096 | -14.036 | -71.396 | 13.546 | 13.546 | -24.858 | 0 | 2.757 | 0 | -17.562 | -17.562 | -0.17 | -0.17 |
Other Information: | |||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.278 | -2.688 | -3.218 | 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 |
Net Change In Cash
| 40.42 | 16.714 | -165.658 | 47.2 | 8.375 | -7.647 | 47.644 | -17.828 | 18.96 | -23.958 | -42.969 | 76.287 | -6.174 | -156.572 | -76.395 | 251.352 | -159.911 | 227.132 | -217.552 | 124.337 | -83.023 | 95.582 | -36.013 | -245.172 | 341.441 | 9.475 | -62.135 | 71.033 | -19.437 | 0.35 | 0.35 | 10.724 | 0 | -5.337 | 0 | 13.332 | 13.332 | -6.841 | -6.841 |
Cash At End Of Period
| 144.227 | 103.807 | 87.093 | 252.752 | 205.552 | 197.177 | 204.824 | 157.18 | 175.008 | 156.048 | 180.006 | 222.975 | 146.688 | 152.862 | 309.433 | 385.829 | 134.477 | 294.388 | 67.256 | 284.809 | 160.472 | 243.494 | 147.912 | 183.925 | 429.098 | 87.656 | 78.181 | 140.316 | 69.283 | 88.72 | 0.35 | 10.724 | 66.572 | 66.572 | 0 | 13.332 | 63.915 | 50.583 | -6.841 |