Shandong Linuo Technical Glass Co.,Ltd.
SZSE:301188.SZ
12.24 (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 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||
Net Income
| 19.186 | 26.479 | 24.806 | 12.276 | 13.481 | 17.238 | 22.923 | 30.036 | 24.879 | 30.432 | 31.307 | 28.792 | 34.454 | 37.114 | 24.42 | 27.047 | 29.076 | 0 | 19.694 | 0 | 17.061 | 17.061 | 21.193 | 21.193 | 12.393 | 12.393 | 15.624 | 15.624 | 6.231 | 6.231 |
Depreciation & Amortization
| 0 | 25.376 | 25.376 | 22.666 | -39.265 | 20.891 | 20.891 | 69.931 | 18.37 | 16.595 | 16.595 | 55.646 | -25.705 | 25.705 | 0 | 47.462 | -22.454 | 0 | 0 | 0 | 4.299 | 4.299 | -3.144 | -3.144 | 3.31 | 3.31 | 4.882 | 4.882 | 10.401 | 10.401 |
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 |
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 |
Change In Working Capital
| 0 | -84.935 | 0 | -68.607 | 27.263 | -27.263 | 0 | -99.309 | 93.165 | -93.165 | 0 | -94.901 | 50.849 | -50.849 | 0 | -16.924 | 15.406 | 0 | 0 | 0 | -4.76 | -4.76 | -28.646 | -28.646 | 32.303 | 32.303 | -39.471 | -39.471 | -48.861 | -48.861 |
Accounts Receivables
| 0 | -69.204 | 0 | -23.667 | 23.852 | -23.852 | 0 | -46.829 | 27.471 | -27.471 | 0 | -74.651 | 50.046 | -50.046 | 0 | 10.608 | -20.499 | 0 | 0 | 0 | -5.112 | -5.112 | -24.364 | -24.364 | 39.015 | 39.015 | -58.847 | -58.847 | -44.625 | -44.625 |
Change In Inventory
| 0 | -15.731 | 0 | -44.94 | 3.411 | -3.411 | 0 | -52.479 | 65.694 | -65.694 | 0 | -20.25 | 0.804 | -0.804 | 0 | -27.533 | 35.905 | 0 | 0 | 0 | 0.352 | 0.352 | -4.283 | -4.283 | -6.712 | -6.712 | 19.376 | 19.376 | -4.237 | -4.237 |
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 |
Other Working Capital
| 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 Non Cash Items
| -10.059 | 55.596 | -50.201 | 31.824 | 1.836 | 31.639 | -40.678 | 43.88 | -110.321 | 49.285 | -34.297 | 6.64 | -26.834 | -12.795 | -0.069 | -4.878 | -16.769 | 0 | -19.694 | 0 | -8.102 | -8.102 | 9.153 | 9.153 | -39.931 | -39.931 | 18.042 | 18.042 | 37.539 | 37.539 |
Operating Cash Flow
| 9.127 | 56.699 | -25.395 | 21.435 | 3.314 | 42.505 | 3.136 | 44.538 | 26.094 | 3.146 | -19.585 | -3.824 | 32.764 | -0.825 | 24.352 | 52.707 | 5.258 | 0 | 0 | 0 | 8.499 | 8.499 | -1.445 | -1.445 | 8.076 | 8.076 | -0.923 | -0.923 | 5.31 | 5.31 |
Investing Activities: | ||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -31.015 | -44.422 | -77.735 | -25.428 | -26.697 | -37.039 | -24.268 | -6.092 | -79.767 | -28.556 | -53.082 | -36.095 | -13.483 | -3.675 | -20.125 | -18.882 | -15.457 | 0 | 0 | 0 | -2.149 | -2.149 | -24.47 | -24.47 | -7.163 | -7.163 | -15.341 | -15.341 | -14.576 | -14.576 |
Acquisitions Net
| 0 | 0.036 | 0.005 | 0.099 | -536 | 0.015 | 0.004 | 0 | 0.165 | 0.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -1,194.439 | 0 | -1,166 | 536 | -536 | -0.004 | 0 | 971.5 | -971.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -1,585.204 | 1,585.204 | 4.432 | 1.465 | 3.156 | 1.456 | 2.921 | 0 | 1,022.623 | 4.163 | 1.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1,551.245 | -108.001 | 104.249 | -343.01 | -8.124 | 574.007 | -54.289 | 7.868 | -1,879.966 | 990.67 | -290 | -0.001 | 0.308 | -3.615 | -20.125 | -17.697 | -14.162 | -20.226 | -0.344 | -58.439 | 19.442 | 19.442 | 119.268 | 119.268 | -0.133 | -0.133 | 5.708 | 5.708 | 0.089 | 0.089 |
Investing Cash Flow
| -64.973 | 238.379 | 30.95 | -366.874 | -31.665 | 2.439 | -75.636 | 1.776 | 34.555 | -4.274 | -341.56 | -36.096 | -13.176 | -3.615 | -20.125 | -17.697 | -14.162 | -20.226 | -0.344 | -58.439 | 17.294 | 17.294 | 94.799 | 94.799 | -7.296 | -7.296 | -9.633 | -9.633 | -14.488 | -14.488 |
Financing Activities: | ||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.485 | -10.028 | 0 | -15 | -17 | 10 | 0 | -5 | 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 |
Common Stock Repurchased
| 50.03 | -50.03 | 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
| -1.498 | -22.914 | 0 | -46.482 | -46.482 | -46.482 | 0 | -0.055 | -0.028 | -46.394 | -0.193 | -0.393 | -0.423 | 0 | -0.311 | -0.568 | -0.519 | 0 | 0 | 0 | -0.191 | -0.191 | -0.295 | -0.295 | -3.444 | -3.444 | -7.312 | -7.312 | -4.456 | -4.456 |
Other Financing Activities
| 0.674 | -27.286 | -45.607 | 5.47 | 539.339 | -10.067 | 0.067 | -26.002 | 0.192 | -0.165 | -2.7 | 691.808 | 0.529 | 1.644 | -0.022 | -32.336 | 7.753 | 4.989 | -13.977 | 2.002 | -8.441 | -8.441 | -87.182 | -87.182 | 1.059 | 1.059 | -25.007 | -25.007 | 46.82 | 46.82 |
Financing Cash Flow
| -0.824 | -27.286 | -45.607 | 5.47 | 492.857 | -56.549 | 0.067 | -1.572 | -9.808 | -46.559 | -17.893 | 674.415 | 9.463 | 1.644 | -5.334 | -32.336 | 7.753 | 4.989 | -13.977 | 2.002 | -8.632 | -8.632 | -87.477 | -87.477 | -2.385 | -2.385 | -32.319 | -32.319 | 42.364 | 42.364 |
Other Information: | ||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | -3.156 | -1.456 | -2.921 | 0 | 6.048 | -4.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -56.67 | 251.616 | -44.483 | -341.435 | 461.351 | -13.061 | -75.355 | 44.742 | 56.889 | -51.852 | -380.559 | 634.495 | 29.052 | -43.838 | -68.432 | -90.332 | -1.152 | -15.237 | -14.32 | -56.437 | 17.202 | 17.202 | 5.877 | 5.877 | -1.605 | -1.605 | -42.874 | -42.874 | 33.186 | 33.186 |
Cash At End Of Period
| 569.977 | 646.888 | 358.856 | 403.339 | 744.774 | 283.423 | 296.484 | 371.839 | 327.097 | 270.208 | 322.059 | 702.618 | 68.122 | -1.971 | -25.459 | -50.033 | -6.41 | -15.237 | -14.32 | -56.437 | 17.202 | 17.202 | 5.877 | 135.288 | 129.41 | -1.605 | -42.874 | 131.229 | 174.103 | 33.186 |