Shandong Longhua New Material Co., Ltd.
SZSE:301149.SZ
12 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||
Net Income
| 46.231 | 42.736 | 47.794 | 72.293 | 95.465 | 39.38 | 40.892 | 25.482 | 25.62 | 41.325 | 34.558 | 30.062 | 47.515 | 67.393 | 49.041 | 47.974 | 29.319 | 14.68 | 14.68 | 27.919 | 27.919 | 18.739 | 18.739 | 16.926 | 16.926 | 9.618 | 9.618 | 23.35 | 23.35 | 6.707 | 6.707 | 20.947 | 20.947 | 10.937 | 10.937 |
Depreciation & Amortization
| 0 | 14.019 | 14.019 | 11.904 | 11.904 | 12.235 | 12.235 | 12.016 | 12.016 | 10.493 | 10.493 | 36.482 | -16.616 | 16.616 | 0 | 29.898 | -14.73 | 7.365 | 7.365 | 7.377 | 7.377 | 7.229 | 7.229 | 7.387 | 7.387 | 7.113 | 7.113 | 6.17 | 6.17 | 4.324 | 4.324 | 4.67 | 4.67 | 4.255 | 4.255 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.121 | 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 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -158.438 | 0 | -243.66 | 86.331 | -86.331 | 0 | -167.084 | -16.174 | 16.174 | 0 | -157.266 | 142.947 | -142.947 | 0 | -118.567 | -15.14 | 7.57 | 7.57 | 55.86 | 55.86 | -37.37 | -37.37 | 33.945 | 33.945 | -49.665 | -49.665 | -40.755 | -40.755 | -7.957 | -7.957 | -5.516 | -5.516 | 16.152 | 16.152 |
Accounts Receivables
| 0 | -58.799 | 0 | -190.761 | 60.279 | -60.279 | 0 | -229.537 | -15.738 | 15.738 | 0 | -56.83 | 46.558 | -46.558 | 0 | -135.398 | -3.327 | 1.664 | 1.664 | 21.997 | 21.997 | -23.604 | -23.604 | -2.309 | -2.309 | -9.481 | -9.481 | 0.265 | 0.265 | -7.737 | -7.737 | -11.866 | -11.866 | 34.762 | 34.762 |
Change In Inventory
| 0 | -99.227 | 0 | -57.44 | 31.578 | -31.578 | 0 | 50.605 | 5.41 | -5.41 | 0 | -107.48 | 99.975 | -99.975 | 0 | 9.767 | -7.99 | 3.995 | 3.995 | 31.638 | 31.638 | -14.145 | -14.145 | 37.139 | 37.139 | -40.604 | -40.604 | -40.734 | -40.734 | -1.349 | -1.349 | 6.752 | 6.752 | -19.632 | -19.632 |
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 |
Other Working Capital
| 0 | -0.412 | 0 | 4.54 | -5.526 | 5.526 | 0 | 11.848 | -5.846 | 5.846 | 0 | 7.044 | -3.586 | 3.586 | 0 | 7.064 | -3.823 | 1.911 | 1.911 | 2.226 | 2.226 | 0.379 | 0.379 | -0.885 | -0.885 | 0.421 | 0.421 | -0.286 | -0.286 | 1.128 | 1.128 | -0.403 | -0.403 | 1.022 | 1.022 |
Other Non Cash Items
| -24.607 | -33.848 | 3.405 | 336.657 | -214.096 | 46.063 | 17.182 | 214.499 | -39.109 | 20.961 | 48.302 | 331.228 | -264.963 | 157.188 | -103.325 | 104.109 | -43.909 | 1.559 | 1.559 | -6.482 | -6.482 | 5.096 | 5.096 | 18.9 | 18.9 | -4.637 | -4.637 | 12.976 | 12.976 | 3.896 | 3.896 | 5.325 | 5.325 | -5.017 | -5.017 |
Operating Cash Flow
| 21.625 | -5.132 | 51.199 | 177.194 | -20.396 | 11.347 | 70.309 | 84.914 | -17.648 | 72.658 | 72.095 | 240.506 | -91.117 | 98.251 | -54.285 | 63.414 | -44.461 | 31.174 | 31.174 | 84.675 | 84.675 | -6.306 | -6.306 | 77.158 | 77.158 | -37.57 | -37.57 | 1.741 | 1.741 | 6.97 | 6.97 | 25.426 | 25.426 | 26.328 | 26.328 |
Investing Activities: | |||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -71.163 | -89.822 | -155.431 | -85.001 | -136.085 | -87.019 | -126.348 | -153.8 | -0.17 | -116.917 | -14.499 | -114.092 | -24.609 | -1.447 | -7.897 | -14.016 | -38.963 | -5.93 | -5.93 | -2.41 | -2.41 | -5.452 | -5.452 | 0.996 | 0.996 | -11.974 | -11.974 | 3.365 | 3.365 | -17.388 | -17.388 | -7.982 | -7.982 | -5.954 | -5.954 |
Acquisitions Net
| 0.739 | 0.677 | 0 | 0 | 0 | 0.42 | 0.482 | -0.086 | 0.247 | 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 |
Purchases Of Investments
| -1,006 | -466 | -400 | -182.531 | -299.469 | -96 | -120 | -265 | -170 | -270 | -310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 887.746 | 398.883 | 397.117 | 10.684 | 233.476 | 91.745 | 274.925 | 254.602 | 130.814 | 271.533 | 60.272 | 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 Investing Activites
| 0.739 | -65.232 | 0 | 0.317 | 1.377 | 0 | -0 | 0 | 0 | 0.12 | 0 | -99.943 | 0.245 | -1.526 | -7.76 | 0.151 | 0.057 | -8.472 | -3.303 | 0.073 | 0.073 | 0.019 | 0.019 | 0 | 0 | 0 | 0 | 0.361 | 0.361 | -0.17 | -0.17 | 0.095 | 0.095 | 0.034 | 0.034 |
Investing Cash Flow
| -188.678 | -156.262 | -158.314 | -256.532 | -200.701 | -90.854 | 29.059 | -164.283 | -39.108 | -115.264 | -264.227 | -214.034 | -24.364 | -1.526 | -7.76 | -13.866 | -38.906 | -8.472 | -3.303 | -2.337 | -2.337 | -5.433 | -5.433 | 0.996 | 0.996 | -11.974 | -11.974 | 3.726 | 3.726 | -17.558 | -17.558 | -7.887 | -7.887 | -5.92 | -5.92 |
Financing Activities: | |||||||||||||||||||||||||||||||||||
Debt Repayment
| -38.884 | -71.518 | -325.239 | -34.114 | -190.547 | -147.398 | -2.422 | 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 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 | 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 |
Dividends Paid
| -6.129 | -70.617 | -3.577 | -43 | -0.246 | -43 | 0 | -43 | 0 | -43 | 0 | -2.192 | -0.448 | 0 | 0 | 0 | 0 | 0 | 0 | -0.334 | -0.334 | -0.838 | -0.838 | -0.998 | -0.998 | -1.193 | -1.193 | -0.509 | -0.509 | -0.791 | -0.791 | -1.257 | -1.257 | -1.739 | -1.739 |
Other Financing Activities
| -0.028 | -70.453 | -3.742 | -0.186 | 191.449 | 250.582 | 4.845 | 42.586 | -0.173 | -43.196 | -0.186 | 594.869 | 1.549 | 47.558 | -0.409 | -1.643 | 0 | -0.3 | -0.3 | -25.914 | -25.914 | -5 | -5 | -28.381 | -28.381 | 34.915 | 34.915 | 18.16 | 18.16 | 3.533 | 3.533 | -11 | -11 | -25.753 | -25.753 |
Financing Cash Flow
| 32.728 | 0.693 | 321.498 | 28.77 | 191.203 | 103.184 | 2.422 | -0.414 | -0.173 | -43.196 | -0.186 | 592.677 | 1.101 | 47.558 | -0.409 | -1.643 | 0 | -0.3 | -0.3 | -26.247 | -26.247 | -5.838 | -5.838 | -29.379 | -29.379 | 33.722 | 33.722 | 17.65 | 17.65 | 2.742 | 2.742 | -12.257 | -12.257 | -27.493 | -27.493 |
Other Information: | |||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.672 | 1.982 | 1.32 | 2.332 | -1.977 | -0.748 | 0.783 | -1.424 | 0.156 | 1.795 | 1.364 | 3.063 | -2.192 | 1 | 1.192 | -3.714 | 0.19 | 0.224 | 0.224 | -0.069 | -0.069 | -0.103 | -0.103 | 0.086 | 0.086 | 0.294 | 0.294 | -0.181 | -0.181 | -0.047 | -0.047 | 0.206 | 0.206 | -0.002 | -0.002 |
Net Change In Cash
| -134.4 | -157.126 | 214.116 | -48.235 | -31.87 | 21.184 | 102.574 | -81.208 | -56.773 | -84.007 | -190.954 | 622.212 | -116.572 | -109.777 | -225.318 | 44.19 | -83.177 | 22.625 | 27.795 | 56.022 | 56.022 | -17.681 | -17.681 | 48.861 | 48.861 | -15.529 | -15.529 | 22.936 | 22.936 | -7.893 | -7.893 | 5.487 | 5.487 | -7.088 | -7.088 |
Cash At End Of Period
| 360.105 | 499.017 | 656.143 | 437.521 | 485.756 | 517.627 | 496.443 | 393.869 | 475.077 | 531.85 | 615.857 | 806.811 | 184.599 | 46.032 | -8.169 | 217.15 | 172.959 | -8.472 | -3.303 | 56.022 | 149.695 | 93.673 | -17.681 | 48.861 | 80.173 | 31.312 | -15.529 | 22.936 | 39.434 | 16.498 | -7.893 | 5.487 | 26.797 | 21.31 | -7.088 |