
Shanghai Beite Technology Co., Ltd.
SSE:603009.SS
43.61 (CNY) • At close May 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||
Net Income
| 74.168 | 50.869 | 40.611 | 58.003 | 22.749 | -141.62 | 52.415 | 73.32 | 56.971 | 48.054 | 45.43 | 41.444 | 49.007 | 42.346 | 37.058 | 32.772 | 28.43 | 23.616 | 9.001 |
Depreciation & Amortization
| 162.252 | 173.42 | 153.313 | 145.156 | 133.012 | 117.446 | 97.178 | 60.389 | 48.358 | 39.238 | 28.653 | 21.825 | 15.393 | 10.604 | 6.651 | 6.042 | 4.018 | 2.398 | 2.91 |
Deferred Income Tax
| 0 | 0 | -2.007 | -3.193 | -10.044 | -5.193 | -7.372 | -1.542 | -1.046 | 3.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0.674 | 3.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -72.173 | -22.895 | -74.421 | -196.927 | -159.649 | -99.981 | -104.913 | -118.236 | -102.021 | -41.254 | 65.243 | -40.798 | -22.489 | -71.296 | -5.719 | -14.951 | 0.22 | -18.535 | -12.096 |
Accounts Receivables
| 4.808 | -125.693 | 58.291 | 63.549 | -301.405 | -169.156 | -118.535 | -61.307 | -47.317 | -134.513 | 88.176 | -38.557 | -13.464 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -55.768 | 19.356 | -78.078 | -78.242 | -23.542 | -7.27 | -43.662 | -65.501 | -24.985 | -14.149 | -18.192 | -6.484 | -30.457 | -22.005 | -13.549 | -4.776 | -8.704 | -12.764 | -4.053 |
Accounts Payables
| 0 | 84.38 | -52.627 | -179.041 | 175.342 | 38.685 | 64.655 | 10.114 | -28.673 | 103.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -21.212 | -0.938 | -2.007 | -3.193 | -10.044 | 37.76 | -61.251 | -52.735 | -77.036 | -27.105 | 83.434 | -34.314 | 7.968 | -49.291 | 7.83 | -10.176 | 8.925 | -5.771 | -8.043 |
Other Non Cash Items
| 79.108 | 36.427 | 71.115 | 69.182 | 74.048 | 139.018 | 48.461 | 8.47 | 25.503 | 21.86 | 18.624 | 18.683 | 13.977 | 8.75 | 4.602 | 2.497 | 1.348 | 2.093 | 1.753 |
Operating Cash Flow
| 243.355 | 237.902 | 191.755 | 75.414 | 70.16 | 14.863 | 93.141 | 23.943 | 28.811 | 67.898 | 157.949 | 41.154 | 55.888 | -9.596 | 42.591 | 26.36 | 34.016 | 9.572 | 1.568 |
Investing Activities: | |||||||||||||||||||
Investments In Property Plant And Equipment
| -228.952 | -159.555 | -134.709 | -141.367 | -169.88 | -244.871 | -301.919 | -267.597 | -241.321 | -116.264 | -177.323 | -81.634 | -79.465 | -86.091 | -60.252 | -31.153 | -13.614 | -9.449 | -3.77 |
Acquisitions Net
| 0 | -33.601 | 8.414 | 6.6 | 3.113 | 49.647 | -220.008 | 270.772 | 242.201 | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.092 | -11.3 | -85.837 | -1.75 | -1.75 | -49.647 | 303.724 | -232.314 | -200 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 11.74 | 91.149 | -6.6 | -3.113 | 0.358 | 206.922 | 240.809 | 0.395 | 0.046 | 0.848 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 6.712 | -0.43 | 0 | 34.543 | -7.827 | 5.85 | -301.919 | -267.597 | -241.321 | 0.232 | 0.414 | 0.015 | 0.111 | 0.022 | -0.171 | 0.042 | -13.614 | 0.029 | -3.77 |
Investing Cash Flow
| -222.332 | -193.146 | -120.982 | -108.575 | -179.457 | -238.663 | -313.2 | -255.927 | -440.045 | -115.986 | -176.06 | -81.619 | -79.354 | -86.069 | -60.421 | -31.111 | -13.614 | -9.42 | -3.77 |
Financing Activities: | |||||||||||||||||||
Debt Repayment
| 11.469 | -76.669 | -14.262 | 40.837 | -29.884 | 129.401 | 161.919 | -0.359 | -79.5 | 43.5 | -66.33 | 74.83 | 56 | 65.11 | 63.19 | 10.4 | -1.7 | -2.3 | 7.6 |
Common Stock Issued
| 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 | -0.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -55.851 | -54.837 | -22.959 | -38.421 | -32.694 | -16.874 | -56.746 | -16.946 | -43.66 | -42.326 | -17.089 | -15.427 | -13.474 | -7.432 | -22.232 | -1.392 | -1.328 | -1.664 | -1.214 |
Other Financing Activities
| -34.948 | 97.092 | 43.881 | 0 | 140.459 | 136.88 | 31.509 | 211.741 | 740.562 | 61.078 | 83.594 | -8.014 | -4.173 | 9.588 | 5.715 | -3.59 | -11.052 | 1.933 | -0 |
Financing Cash Flow
| -79.33 | -34.414 | 6.66 | 2.416 | 77.882 | 212.921 | 136.681 | 193.597 | 617.402 | 62.253 | 17.264 | 52.389 | 38.353 | 67.267 | 46.673 | 5.418 | -14.08 | -2.031 | 6.386 |
Other Information: | |||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.726 | 2.613 | 0.026 | -2.387 | -3.241 | -0.379 | -0.074 | -0.013 | 0.003 | 0.016 | -0.007 | 0.13 | 0.01 | -0.007 | -0.059 | -0.02 | -0.017 | -0.143 | -0 |
Net Change In Cash
| -57.581 | 13.386 | 77.459 | -33.132 | -34.657 | -11.258 | -83.452 | -38.4 | 206.171 | 14.18 | -0.853 | 12.054 | 14.897 | -28.405 | 28.784 | 0.646 | 6.305 | -2.023 | 4.184 |
Cash At End Of Period
| 88.445 | 146.026 | 132.64 | 55.181 | 88.312 | 122.969 | 134.227 | 217.679 | 256.079 | 49.909 | 35.729 | 36.582 | 24.528 | 9.631 | 38.036 | 9.252 | 8.606 | 2.301 | 4.324 |