Sichuan Dawn Precision Technology Co.,Ltd.
SZSE:300780.SZ
23.3 (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 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| -10.95 | -5.569 | -20.595 | -26.294 | 2.541 | 8.127 | 7.503 | 18.918 | 35.021 | 42.62 | 26.687 | 27.028 | 14.072 | 18.009 | 11.929 | 36.844 | 13.915 | 30.02 | 17.496 | 11.216 | 19.339 | 23.791 | 13.088 | 18.788 | 23.248 | 25.216 | 11.094 | 7.667 | 9.568 | 9.568 | 15.754 | 15.754 | 15.036 | 15.036 | 11.569 | 11.569 |
Depreciation & Amortization
| 0 | 29.706 | 29.706 | 28.831 | -51.535 | 26.096 | 26.096 | 27.842 | 27.842 | 16.341 | 16.341 | 20.022 | 14.421 | 12.985 | 12.985 | 42.893 | -21.182 | 21.182 | 0 | 38.486 | -18.939 | 18.939 | 0 | 35.883 | -17.606 | 17.606 | 0 | 7.336 | 6.745 | 6.745 | 8.653 | 8.653 | 6.554 | 6.554 | 5.471 | 5.471 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.572 | 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 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -20.744 | 0 | 16.729 | -5.234 | 2.617 | 2.617 | -74.419 | 107.505 | -107.505 | 0 | -317.015 | 49.117 | -49.117 | 0 | -54.739 | 18.881 | -18.881 | 0 | -49.477 | 34.971 | -34.971 | 0 | -45.675 | 33.604 | -33.604 | 0 | -15.439 | -12.497 | -25.643 | 3.286 | 3.286 | -78.425 | 36.949 | -5.577 | -5.577 |
Accounts Receivables
| 0 | -22.439 | 0 | 21.779 | -19.739 | 9.869 | 9.869 | 3.086 | 27.579 | -27.579 | 0 | -27.666 | 18.812 | -18.812 | 0 | -16.736 | 25.21 | -25.21 | 0 | 17.531 | 11.228 | -11.228 | 0 | -3.619 | 2.686 | -2.686 | 0 | -15.721 | 18.01 | -14.703 | 6.353 | 6.353 | -52.359 | 40.231 | 0.217 | 0.217 |
Change In Inventory
| 0 | -3.855 | 0 | 4.001 | 14.504 | -7.252 | -7.252 | -77.505 | 79.926 | -79.926 | 0 | -241.056 | 32.458 | -32.458 | 0 | 6.29 | 7.144 | -7.144 | 0 | -40.708 | 8.94 | -8.94 | 0 | -16.162 | 18.82 | -18.82 | 0 | -13.364 | -10.94 | -10.94 | -3.067 | -3.067 | -3.282 | -3.282 | -5.794 | -5.794 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | -18.949 | 9.475 | 9.475 | 19.504 | 8.384 | -8.384 | 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 | 5.549 | 0 | -9.051 | 18.949 | -9.475 | -9.475 | -19.504 | -8.384 | 8.384 | 0 | -48.293 | -2.152 | 2.152 | 0 | -44.294 | -13.473 | 13.473 | 0 | -26.3 | 14.803 | -14.803 | 0 | -25.894 | 12.098 | -12.098 | 0 | -2.075 | -19.567 | 0 | 0 | 0 | -22.785 | 0 | 0 | 0 |
Other Non Cash Items
| 50.806 | 40.621 | 16.61 | -0.296 | 76.978 | -31.56 | -0.805 | 84.046 | -160.979 | 64.342 | 3.302 | -218.487 | 49.551 | 14.589 | 17.494 | 23.263 | 27.893 | 15.018 | -25.044 | 9.815 | -16.463 | -0.374 | -9.356 | 20.238 | -3.309 | 9.109 | 12.74 | 1.483 | -4.457 | 11.706 | 1.991 | 1.991 | 69.008 | -33.41 | -6.59 | -6.59 |
Operating Cash Flow
| 39.856 | 5.345 | -3.986 | 18.97 | 22.749 | 5.28 | 35.411 | 56.387 | 9.388 | 15.799 | 13.589 | -211.48 | 49.202 | 20.186 | 16.438 | 48.261 | 39.507 | 47.339 | -7.548 | 10.04 | 18.908 | 7.385 | 3.733 | 29.234 | 35.938 | 18.325 | 23.833 | 1.047 | -0.642 | 2.375 | 29.685 | 29.685 | 12.173 | 25.129 | 4.872 | 4.872 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.971 | -11.611 | -15.279 | -46.496 | -37.92 | 8.61 | -15.464 | -6.625 | -29.398 | -79.106 | -35.739 | 54.185 | -112.42 | -99.469 | -113.665 | -73.412 | -51.626 | -46.9 | -81.668 | -43.333 | -58.427 | -33.736 | -44.508 | -3.034 | -24.71 | -27.85 | -1.505 | -12.159 | -1.288 | -1.288 | -12.865 | -12.865 | -1.697 | -14.653 | -10.02 | -10.02 |
Acquisitions Net
| 1.523 | 0.66 | 2.58 | 11.541 | 0 | 0.02 | 0.012 | 0 | 0 | 3.168 | 0 | 5.095 | 0.366 | 0 | 113.665 | 0 | 51.626 | 0 | -0 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -11.541 | 0 | 0 | -17.5 | 0 | 0 | -38 | 0 | 0 | 0 | 0 | -1 | 0 | -69.1 | -196 | -86 | -225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1.12 | 7.38 | 0 | 0.22 | 1.975 | 0 | -0.012 | 0 | 2.4 | 34.832 | 0.06 | 1.234 | 0 | 0 | 61.187 | 12.215 | 80.86 | 71.82 | 141.128 | 337.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -3.12 | -1 | 0 | 3.021 | -0 | 3.005 | 0.012 | 2.131 | -3.168 | -34.832 | 0.06 | -8.604 | -0.634 | -99.469 | -113.665 | 9.511 | 0.001 | -0 | -0.001 | 40.297 | -184.192 | -12.717 | 2.8 | 7.498 | -11.561 | -0.664 | 0.141 | 1.512 | 14.503 | 14.503 | -13.369 | -13.369 | -33.893 | -33.893 | 34.852 | 34.852 |
Investing Cash Flow
| -5.449 | -4.571 | -12.699 | -43.255 | -35.945 | 11.635 | -32.952 | -4.494 | -30.166 | -113.938 | -35.679 | 45.581 | -113.054 | -99.469 | -53.478 | -51.686 | -39.866 | -171.08 | -26.541 | 109.775 | -242.619 | -46.453 | -41.709 | 4.464 | -36.27 | -28.513 | -1.364 | -10.359 | 13.215 | 13.215 | -26.234 | -26.234 | -35.589 | -48.545 | 24.833 | 24.833 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||
Debt Repayment
| -49.07 | 17.876 | 45.99 | 64.556 | -67 | -60.4 | 16 | -32.137 | 123.424 | 48.226 | 40.645 | 136.823 | 115 | 107.487 | -59.5 | 0 | 50 | 0.422 | 59.078 | 0 | -160.34 | 0 | 48 | -37.426 | -8.574 | 32 | -21.5 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 0 | 3.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -4.988 | -5.008 | -4.502 | -23.418 | -4.245 | -27.782 | -4.383 | -4.156 | -17.725 | -2.968 | -2.308 | -2.773 | -3.24 | -18.902 | -0.82 | -1.597 | -0.827 | -14.642 | -0.08 | 0 | -0.841 | -18.733 | -1.639 | -1.662 | -1.654 | -12.726 | -1.655 | -2.244 | -4.129 | -4.129 | -14 | -14 | -12.019 | -12.019 | -89.543 | -89.543 |
Other Financing Activities
| -7.636 | -7.056 | -5.651 | 11.403 | -4.4 | 21.084 | -8.901 | 26.549 | -14.79 | 64.415 | -4.415 | 21.383 | 0 | -3.188 | 51.775 | -0.739 | 2.495 | 0 | 0 | 1.347 | -8.17 | 400.714 | 0 | -0.36 | 0 | -0.18 | -2.541 | 79.948 | -7.055 | -10.072 | 16.229 | 16.229 | 30.011 | 30.011 | 59.869 | 59.869 |
Financing Cash Flow
| -61.693 | 5.812 | 33.258 | 71.602 | -75.645 | -67.098 | 2.716 | -9.744 | 90.909 | 109.674 | 33.922 | 137.106 | 111.76 | 85.398 | -8.545 | -2.335 | 51.668 | -14.219 | 58.998 | 1.347 | -169.351 | 381.98 | 46.361 | -39.448 | -10.227 | 19.094 | -25.697 | 74.704 | -11.183 | -14.201 | 2.229 | 2.229 | 17.992 | 17.992 | -29.673 | -29.673 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.258 | 1.026 | 0.647 | 0.392 | 0.646 | 0.175 | -1.266 | -1.598 | 1.509 | 1.72 | -0.254 | -0.829 | -0.037 | -0.283 | -0.065 | -2.265 | -1.558 | 0.182 | 0.564 | 0.608 | 0.921 | 0.555 | -1.103 | 0.462 | 0.973 | 1.387 | -1.514 | 0.328 | 0.607 | 0.607 | 0.523 | 0.523 | 1.598 | 1.598 | 0.074 | 0.074 |
Net Change In Cash
| -27.258 | 7.442 | 9.745 | 47.708 | -88.23 | -53.013 | 3.91 | 40.552 | 71.64 | 13.255 | 11.578 | -33.544 | 47.87 | 5.831 | -46.837 | -8.026 | 49.752 | -151.399 | 25.473 | 121.77 | -392.141 | 343.467 | 7.282 | -5.289 | -9.587 | 10.293 | -4.741 | 65.72 | 1.997 | 1.997 | 6.202 | 6.202 | -3.826 | -3.826 | 0.106 | 0.106 |
Cash At End Of Period
| 111.671 | 138.929 | 131.488 | 114.097 | 66.389 | 154.619 | 207.631 | 203.721 | 163.169 | 91.529 | 78.274 | 66.696 | 100.241 | 52.37 | 46.539 | 89.453 | 97.479 | 47.727 | 199.125 | 160.032 | 38.262 | 430.403 | 86.936 | 79.654 | 84.942 | 94.529 | 84.236 | 108.906 | 43.186 | 1.997 | 6.202 | 32.99 | 26.787 | 26.691 | 30.517 | 0.106 |