Beijing Funshine Culture Media Co., Ltd.
SZSE:300860.SZ
47.75 (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 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| 26.122 | -5.865 | 75.835 | 58.278 | 3.73 | -3.978 | -35.632 | -17.506 | -27.242 | 89.14 | -7.15 | 40.657 | 30.089 | 28.568 | 56.598 | 106.997 | 76.65 | 20.255 | 77.951 | 90.787 | 7.58 | 7.58 | 1.091 | 1.091 | 3.459 | 3.459 |
Depreciation & Amortization
| 10.441 | 10.441 | 10.856 | -18.178 | 9.38 | 9.38 | 11.629 | 11.629 | 6.969 | 6.969 | 5.792 | 5.792 | 4.774 | 4.774 | 14.568 | -6.484 | 6.484 | 0 | 13.155 | 0 | 1.84 | 1.84 | 1.623 | 1.623 | 1.599 | 1.599 |
Deferred Income Tax
| 0 | 0 | -10.443 | 11.906 | -5.105 | 0 | -138.905 | 2.65 | 7.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 3.168 | -5.435 | 5.435 | 0 | 7.945 | -10.807 | 10.807 | 0 | 3.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 7.275 | 11.706 | -11.706 | 0 | 83.699 | -20.978 | 20.978 | 0 | -190.206 | 121.677 | -121.677 | 0 | 46.498 | 85.652 | -85.652 | 0 | -206.384 | 0 | -4.228 | -4.228 | 3.432 | 3.432 | -5.703 | -5.703 |
Accounts Receivables
| 0 | 0 | 11.805 | -29.564 | 29.564 | 0 | 25.925 | -1.963 | 1.963 | 0 | -128.953 | 122.167 | -122.167 | 0 | -260.46 | 182.43 | -182.43 | 0 | -45.658 | 0 | -0.784 | -0.784 | 3.571 | 3.571 | -5.638 | -5.638 |
Change In Inventory
| 0 | 0 | -1.363 | 41.27 | -41.27 | 0 | 57.774 | -19.014 | 19.014 | 0 | -64.855 | -0.49 | 0.49 | 0 | 306.958 | -96.778 | 96.778 | 0 | -161.578 | 0 | -3.445 | -3.445 | -0.138 | -0.138 | -0.065 | -0.065 |
Change In Accounts Payables
| 0 | 0 | 0 | -28.879 | 28.879 | 0 | -7.945 | 10.807 | -10.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | -3.168 | 28.879 | -28.879 | 0 | 7.945 | -10.807 | 10.807 | 0 | 3.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 2.243 | 31.587 | -159.385 | -5.166 | 41.692 | -9.38 | 35.632 | 17.506 | -45.778 | -89.14 | 158.698 | -40.657 | -30.089 | -28.568 | -56.598 | -106.997 | -76.65 | -20.255 | -77.951 | -90.787 | 10.937 | 10.937 | -2.069 | -2.069 | 0.656 | 0.656 |
Operating Cash Flow
| 17.924 | 25.723 | -72.694 | 53.113 | 43.425 | -3.978 | -35.632 | -17.506 | -27.242 | -0 | 145.756 | -27.547 | 62.079 | -58.4 | 53.872 | 79.175 | -27.553 | -26.734 | -12.774 | 0 | 16.129 | 16.129 | 4.077 | 4.077 | 0.012 | 0.012 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -11.719 | -2.519 | -4.955 | -13.505 | -5.658 | -10.058 | -6.624 | -8.82 | -2.639 | -4.773 | -12.071 | -9.285 | -9.463 | -7.405 | -2.977 | -0.5 | -0.658 | -0.994 | -3.153 | -10.187 | -2.059 | -2.059 | -2.918 | -2.918 | -2.351 | -2.351 |
Acquisitions Net
| 0.107 | 3.75 | 15.005 | -0 | 1.779 | 0.003 | 13.5 | -15.3 | 0 | 15.298 | -3 | 9.291 | -16.2 | -7.964 | 3.136 | 0.501 | 0.658 | 0.994 | 0 | 10.187 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1,315.218 | -1,636.402 | -2,266.388 | -2,418.08 | -2,307.664 | -2,038.998 | -1,395.23 | -1,497.75 | -2,214.645 | -1,958.375 | -3,106.025 | -3,380.4 | -2,268.6 | -1,550 | -3,563.9 | -1,870 | -450 | -535 | 0 | -530 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1,420.986 | 1,631.897 | 2,386.485 | 2,693.766 | 2,081.086 | 2,103.921 | 1,525.868 | 1,726.813 | 1,392.634 | 2,816.912 | 2,561.236 | 2,799.666 | 1,219.768 | 3,189.229 | 2,849.668 | 473.161 | 453.607 | 538.998 | 456.352 | 80.667 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 5.516 | -0 | 275.685 | 0 | 0 | 0.141 | -0 | 0.01 | 0 | 0.063 | -9.347 | 0.03 | 1.424 | -2.977 | -0.5 | -0.658 | -0.994 | 1.6 | -10.187 | 0.053 | 0.053 | 0.107 | 0.107 | 1.128 | 1.128 |
Investing Cash Flow
| 94.156 | -3.275 | 130.146 | 262.18 | -230.458 | 54.867 | 137.655 | 204.943 | -824.641 | 869.062 | -559.797 | -590.075 | -1,074.465 | 1,625.284 | -717.051 | -1,397.338 | 2.949 | 3.005 | 454.799 | -459.52 | -2.006 | -2.006 | -2.811 | -2.811 | -1.223 | -1.223 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.245 | 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 |
Common Stock Repurchased
| -49.006 | 0 | -50.102 | 0 | -30.946 | 0 | 0 | 0 | 0 | 0 | 0 | -30.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | -9.608 | -9.072 | -9.072 | 0 | 0 | 0 | -54.054 | -18.02 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.13 | -0.13 | -0.375 | -0.375 | -0.212 | -0.212 |
Other Financing Activities
| -58.561 | -22.489 | 31.437 | -19.427 | 19.359 | -23.571 | -8.194 | 15.67 | -0.023 | -2.79 | 24.331 | -23.465 | 50.362 | -14.695 | -1.55 | 2,279.77 | -0.2 | -0.3 | -0.6 | 0 | -0.725 | -0.725 | -0.523 | -0.523 | 2.314 | 2.314 |
Financing Cash Flow
| -116.605 | -22.489 | -18.665 | -19.427 | -11.586 | -23.571 | -17.802 | 15.133 | -0.023 | -2.79 | 24.331 | -23.465 | -3.692 | -32.715 | -1.55 | 2,279.77 | -0.2 | -0.3 | -0.6 | -0.246 | -0.855 | -0.855 | -0.899 | -0.899 | 2.103 | 2.103 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -4.729 | -17.466 | -25.686 | 2.375 | 32.408 | 72.444 | 57.606 | -64.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -4.278 | -7.622 | 34.058 | 278.4 | -224.306 | 29.694 | 116.628 | 275.014 | -794.299 | 802.118 | -403.346 | -665.754 | -1,024.846 | 1,514.841 | -664.729 | 961.608 | -24.804 | -24.029 | 441.426 | -321.09 | 13.268 | 13.268 | 0.367 | 0.367 | 0.892 | 0.892 |
Cash At End Of Period
| 752.116 | 756.395 | 764.017 | 712.647 | 434.247 | 658.553 | 628.86 | 512.232 | 237.218 | 1,031.517 | 229.4 | 632.746 | 1,298.5 | 2,323.346 | 808.505 | 1,473.234 | 511.626 | 536.43 | 560.459 | 119.034 | 13.268 | 13.268 | 0.367 | 11.195 | 10.828 | 0.892 |