CSPC Innovation Pharmaceutical Co., Ltd.
SZSE:300765.SZ
23.56 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||
Net Income
| 2.302 | 57.966 | 79.061 | 172.081 | 182.858 | 218.642 | 181.976 | 263.662 | 160.245 | 191.379 | 110.992 | 72.622 | 80.979 | 79.608 | 83.862 | 42.65 | 77.699 | 106.406 | 73.08 | 59.876 | 76.333 | 80.54 | 56.449 | 53.102 | 60.568 | 59.999 | 50.171 | 43.723 | 43.723 | 53.732 | 53.732 |
Depreciation & Amortization
| 0 | 52.507 | 52.507 | 25.212 | 25.212 | 24.836 | 24.836 | 24.329 | 24.329 | 12.143 | 12.143 | 12.374 | 12.374 | 13.313 | 13.313 | 53.417 | -26.423 | 26.423 | 0 | 47.138 | -23.506 | 23.506 | 0 | 43.032 | -20.759 | 20.759 | 0 | 9.441 | 9.441 | 8.188 | 8.188 |
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 |
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 | 0 |
Change In Working Capital
| 0 | -126.914 | 0 | 169.754 | -5.178 | 5.178 | 0 | -249.71 | 123.045 | -123.045 | 0 | -233.06 | 107.866 | -107.866 | 0 | 52.137 | 9.753 | -9.753 | 0 | -10.464 | 41.218 | -41.218 | 0 | -153.866 | 128.374 | -128.374 | 0 | -36.62 | -36.62 | -61.783 | -61.783 |
Accounts Receivables
| 0 | -50.839 | 0 | 165.853 | 7.598 | -7.598 | 0 | -224.894 | 112.527 | -112.527 | 0 | -119.206 | 69.129 | -69.129 | 0 | 38.905 | 23.723 | -23.723 | 0 | -15.673 | 42.896 | -42.896 | 0 | -138.266 | 94.111 | -94.111 | 0 | -11.51 | -11.51 | -58.821 | -58.821 |
Change In Inventory
| 0 | -76.075 | 0 | 3.901 | -12.776 | 12.776 | 0 | -24.816 | 10.518 | -10.518 | 0 | -113.854 | 38.737 | -38.737 | 0 | 13.232 | -13.97 | 13.97 | 0 | 5.209 | -4.505 | 4.505 | 0 | -15.6 | 33.11 | -33.11 | 0 | -25.11 | -25.11 | -2.961 | -2.961 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.827 | -2.827 | 0 | 0 | 1.152 | -1.152 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -16.434 | 28.463 | -1,054.427 | -116.753 | 127.687 | -59.015 | -49.902 | 225.409 | -129.356 | 60.317 | -22.326 | -58.947 | 12.87 | -21.897 | -19.702 | -68.16 | 44.95 | -55.488 | 22.381 | 30.316 | -39.935 | 17.438 | -2.306 | 92.205 | -104.238 | 85.648 | -26.894 | -22.544 | -22.544 | 6.512 | 6.512 |
Operating Cash Flow
| -14.132 | 33.922 | -975.365 | 250.295 | 330.58 | 189.641 | 156.911 | 263.691 | 178.263 | 140.793 | 70.514 | 1.302 | 81.475 | 44.398 | 50.847 | 80.044 | 105.979 | 67.588 | 95.461 | 126.866 | 54.11 | 80.266 | 54.143 | 34.473 | 63.945 | 38.032 | 23.278 | -6 | -6 | 6.65 | 6.65 |
Investing Activities: | |||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -222.473 | -190.686 | -73.802 | -6.182 | -41.3 | -13.997 | -34.253 | -41.929 | -43.044 | -11.162 | -17.915 | -13.675 | -7.472 | -27.268 | -18.504 | -29.792 | -13.646 | -38.945 | -35.359 | -62.041 | -8.215 | -23.147 | -12.697 | -15.515 | -22.102 | -0.117 | -21.229 | -7.851 | -7.851 | -13.54 | -13.54 |
Acquisitions Net
| 0.58 | 3.397 | 0 | 2.399 | 0.155 | -0.155 | 1.346 | 1.161 | 0.46 | 0 | -0 | 13.763 | 8.059 | -2.235 | 121.03 | 31.973 | 14.029 | 38.967 | 35.612 | 62.425 | 8.249 | 0 | 0 | 12.81 | -12.81 | 12.81 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -35.885 | -500 | 0 | -1 | 0 | 0 | 0 | -1.161 | -300 | -300 | -310 | -410 | -310 | -320 | -320 | -20 | -510.05 | -980 | -986 | -987.449 | -402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 100 | 0 | 0 | -1.399 | 0 | 0 | 0 | 301.777 | 302.618 | -0.293 | 726.01 | 312.24 | 322.687 | 321.774 | 322.267 | 528.863 | 504.134 | 271.134 | 1,652.99 | 1,013.834 | 407.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 100.58 | -496.603 | 0 | 1.399 | 0 | -0 | 1.346 | 1.161 | 0 | 1.827 | 2.368 | 0.088 | 0.587 | 1.159 | 0.462 | 2.18 | 0.383 | 0.022 | 0.253 | 0.383 | 0.034 | -999.88 | 0.002 | 10.137 | -10 | 0.017 | 12.817 | 0.528 | 0.528 | -2.499 | -2.499 |
Investing Cash Flow
| -157.778 | -687.29 | -73.802 | -4.783 | -41.146 | -14.151 | -32.907 | 261.009 | -39.966 | -309.628 | 400.463 | -111.348 | 5.803 | -26.571 | 105.256 | 481.251 | -19.179 | -747.789 | 631.884 | -35.273 | -2.736 | -1,023.027 | -12.694 | -5.378 | -32.102 | -0.099 | -8.412 | -7.323 | -7.323 | -16.04 | -16.04 |
Financing Activities: | |||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -0.022 | -20.126 | -0.432 | -0.1 | 0 | -11.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.432 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 488.166 | 0.511 | -0.511 | 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
| 222.743 | -222.743 | 0 | -4.248 | -0.511 | 0 | 0 | -0.069 | 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
| -374.161 | -374.161 | 0 | -97.562 | -0.125 | -97.694 | -0.185 | -15.662 | 0 | -81.9 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | -28 | 0 | 0 | -0.123 | -0.619 | -0.756 | -0.964 | -0.688 | -0.905 | -0.834 | -1.026 | 0 | -11.3 | -11.3 |
Other Financing Activities
| -9.802 | -338.321 | -35.84 | -390.742 | -0.012 | -0.432 | 488.8 | 19.715 | -0.216 | -82.125 | -0.207 | -0.216 | -0.216 | -0.432 | 0 | 0 | 0 | 0 | 0 | 4.064 | -50.123 | -20.59 | 1,142.409 | -0.2 | -3 | -21.634 | -0.834 | 21.906 | 22.932 | -29.242 | -29.242 |
Financing Cash Flow
| -9.802 | -561.496 | -35.84 | -4.408 | -20.263 | -98.638 | 488.515 | 19.542 | -0.216 | -82.125 | -0.207 | -0.216 | -0.216 | -42.432 | 0 | 0 | 0 | -28 | 0 | 4.496 | -50.123 | -21.209 | 1,141.653 | -1.164 | -3.688 | -22.539 | -0.834 | 22.932 | 22.932 | -40.542 | -40.542 |
Other Information: | |||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -6.524 | 4.051 | 1.119 | 22.196 | -7.305 | 21.062 | -4.787 | 36.983 | 8.194 | 12.247 | 0.126 | -5.232 | -1.653 | 0.02 | 0.115 | 2.609 | -7.99 | 1.616 | 1.637 | -1.395 | 2.514 | 2.39 | -1.242 | -1.698 | 0.332 | 2.097 | -0.571 | -0.379 | -0.379 | -0.48 | -0.48 |
Net Change In Cash
| -188.237 | -1,207.117 | -1,083.888 | 255.895 | 261.866 | 97.729 | 607.732 | 581.224 | 146.275 | -238.713 | 470.896 | -116.195 | 82.721 | -26.358 | 153.95 | 563.904 | 78.809 | -706.585 | 728.982 | 94.694 | 3.766 | -961.58 | 1,181.86 | 26.232 | 31.187 | 14.791 | 13.461 | 9.23 | 9.23 | -50.412 | -50.412 |
Cash At End Of Period
| 1,287.254 | 1,481.895 | 2,686.302 | 3,422.173 | 3,158.872 | 2,897.006 | 2,799.278 | 2,191.546 | 1,610.322 | 1,464.047 | 1,702.76 | 1,231.863 | 1,348.059 | 1,265.337 | 1,291.695 | 1,137.745 | 573.841 | 495.032 | 1,201.618 | 472.636 | 377.941 | 374.175 | 1,335.755 | 153.896 | 127.663 | 96.477 | 81.686 | 9.23 | 9.23 | -50.412 | -50.412 |