
NARI Technology Co., Ltd.
SSE:600406.SS
23.17 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||
Net Income
| 7,650.036 | 6,904.736 | 6,042.805 | 5,211.653 | 4,660.293 | 4,449.884 | 3,702.807 | 1,451.25 | 1,325.282 | 1,301.358 | 1,615.195 | 1,057.759 | 856.17 | 474.684 | 250.129 | 130.692 | 148.966 | 117.333 | 105.758 | 85.694 | 56.443 | 35.843 |
Depreciation & Amortization
| 1,718.962 | 1,395.293 | 1,296.861 | 1,124.042 | 778.784 | 548.664 | 533.517 | 107.755 | 102.309 | 86.302 | 64.484 | 41.183 | 28.998 | 22.886 | 20.091 | 16.319 | 14.198 | 8.03 | 7.542 | 1.826 | 1.187 | 0.882 |
Deferred Income Tax
| 0 | -81.037 | -76.475 | -0.164 | -222.425 | -153.244 | 6.84 | -55.845 | 4.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 153.614 | 178.08 | 79.345 | 123.217 | 103.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 2,028.704 | 154.955 | -3,019.332 | -1,492.524 | -1,137.095 | -1,736.653 | -1,146.478 | 223.435 | -317.361 | 114.628 | -1,117.027 | -657.058 | -540.776 | -220.122 | -136.4 | -17.456 | -29.886 | 17.106 | -32.21 | 24.209 | 4.334 | -11.132 |
Accounts Receivables
| -3,128.504 | -1,244.962 | -5,612.09 | -4,486.642 | -1,980.273 | -3,686.746 | -894.093 | 6.453 | -1,142.712 | -241.614 | -2,057.1 | -1,669.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -1,420.284 | -472.217 | 15.017 | -2,170.026 | -82.083 | -289.003 | -25.945 | 100.908 | -51.777 | -44.089 | 164.202 | -186.598 | -130.643 | -180.006 | -104.473 | -137.133 | -58.612 | 12.365 | -30.103 | -12.656 | -27.316 | -7.395 |
Accounts Payables
| 6,404.438 | 1,953.171 | 2,654.215 | 5,164.307 | 1,147.687 | 2,392.34 | -233.28 | -173.375 | 865.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 173.054 | -81.037 | -76.475 | -0.164 | -222.425 | -1,447.65 | -1,120.533 | 122.527 | -265.584 | 158.718 | -1,281.229 | -470.46 | -410.133 | -40.117 | -31.927 | 119.676 | 28.726 | 4.741 | -2.107 | 36.866 | 31.65 | -3.737 |
Other Non Cash Items
| -107.223 | 207.935 | 347.569 | 668.792 | 500.966 | -53.643 | 210.977 | 41.893 | 92.304 | 191.152 | 174.889 | 118.25 | 90.953 | 20.008 | 15.345 | 14.677 | 7.291 | 12.928 | 10.12 | 6.944 | 5.346 | 8.024 |
Operating Cash Flow
| 11,444.092 | 8,759.963 | 4,670.774 | 5,635.016 | 4,684.303 | 3,208.252 | 3,300.823 | 1,824.332 | 1,202.535 | 1,693.439 | 737.541 | 560.134 | 435.345 | 297.455 | 149.165 | 144.231 | 140.57 | 155.397 | 91.21 | 118.674 | 67.31 | 33.617 |
Investing Activities: | ||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,951.392 | -3,415.193 | -2,016.395 | -3,464.015 | -2,929.092 | -1,713.957 | -1,195.497 | -93.028 | -172.756 | -148.473 | -164.693 | -116.212 | -141.516 | -71.917 | -81.251 | -37.439 | -96.06 | -119.543 | -83.76 | -24.596 | -2.083 | -3.023 |
Acquisitions Net
| 0 | 11.021 | 7.202 | 1.782 | 4.372 | 0 | 7.777 | 1,025.533 | 0.434 | 0 | 2.165 | 0 | -487.585 | 0 | -402.61 | 0 | -104.297 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -8,927.6 | -5,472.884 | -3,107 | -3,105.42 | -5,078.5 | -8,160.917 | -1,578.095 | -1,162.165 | -76.8 | 0 | 0 | 0 | 0.637 | 0 | 84.883 | -10.001 | -2.1 | 0 | 0 | -37.853 | 0 | 0 |
Sales Maturities Of Investments
| 5,123.116 | 5,086.858 | 3,264.216 | 6,163.782 | 5,323.877 | 2,928.181 | 1,187.42 | 136.885 | 0 | 0 | 0 | 0 | 21.321 | 31.538 | 7.183 | 0 | 96.474 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.928 | -12.815 | -3.681 | -71.758 | -4.947 | 103.134 | -301.01 | -230.4 | -76.366 | -153.471 | 3.252 | 0.735 | 20 | 0.062 | -81.251 | 0.154 | -96.06 | 0.004 | 0.001 | 0.06 | -2.083 | 0.05 |
Investing Cash Flow
| -5,757.804 | -3,803.013 | -1,855.658 | -475.63 | -2,684.289 | -6,843.56 | -1,879.405 | -323.175 | -249.122 | -301.944 | -161.441 | -115.478 | -587.142 | -40.316 | -473.047 | -47.287 | -202.042 | -119.54 | -83.759 | -62.389 | -2.083 | -2.973 |
Financing Activities: | ||||||||||||||||||||||
Debt Repayment
| -860.471 | -1,141.24 | -99.563 | 948.38 | 0.44 | -754.389 | 0 | -157.533 | -394 | -124.298 | -0.798 | -60 | 300 | 0 | 77 | 0 | 23 | 0 | -3.18 | 0 | -15 | 0 |
Common Stock Issued
| 0 | 5.809 | 4.407 | 1.729 | 1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -8.845 | -5.809 | -4.407 | -1.729 | -1.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -2,649.225 | -2,287.235 | -1,940.926 | -1,340.186 | -1,710.172 | -2,483.614 | -2,512.021 | -659.138 | -410.52 | -270.78 | -353.476 | -123.31 | -83.843 | -44.987 | -28.187 | -52.678 | -1.017 | -21.255 | -42.632 | -21.873 | -0.575 | -0.714 |
Other Financing Activities
| -214.46 | 665.709 | -201.359 | -215.721 | 206.599 | 5,781.784 | 320.937 | -4.118 | -2.053 | -15.635 | 54.275 | 91.877 | -0 | 761.132 | -24.253 | -28.504 | -0 | -2.7 | 3.8 | 0 | 398.604 | -0.88 |
Financing Cash Flow
| -3,733.002 | -2,816.415 | -2,246.255 | -609.256 | -1,970.348 | 2,543.781 | -2,191.084 | -679.256 | -806.574 | -410.713 | -299.999 | -179.96 | 216.157 | 722.873 | 27.241 | -81.183 | 21.983 | -23.955 | -42.012 | -21.873 | 383.03 | -1.594 |
Other Information: | ||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 29.491 | 112.611 | -37.095 | -92.51 | 12.906 | 36.356 | -49.188 | 0.061 | -0.157 | 0.01 | -0.262 | 0.072 | 0.267 | -0.804 | 0.051 | -0.519 | 0.011 | -0.071 | -0.044 | 0.005 | 0 | 0 |
Net Change In Cash
| 1,982.777 | 2,253.146 | 531.765 | 4,457.621 | 42.571 | -1,055.172 | -818.854 | 821.962 | 146.682 | 980.792 | 275.839 | 264.768 | 64.628 | 979.208 | -296.589 | 15.242 | -39.478 | 11.831 | -34.605 | 34.417 | 448.257 | 29.051 |
Cash At End Of Period
| 16,614.198 | 14,631.422 | 12,378.275 | 11,846.51 | 7,388.889 | 7,346.318 | 8,401.489 | 4,487.565 | 3,653.705 | 3,507.023 | 2,526.231 | 1,843.479 | 1,578.711 | 1,340.272 | 357.626 | 543.717 | 528.474 | 546.276 | 534.445 | 571.191 | 536.774 | 88.517 |