
Shenzhen United Winners Laser Co., Ltd.
SSE:688518.SS
15.53 (CNY) • At close April 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q4 | 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 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 43.57 | 22.769 | 28.415 | 38.011 | 53.508 | 110.86 | 88.028 | 79.654 | 117.153 | 55.212 | 14.921 | 35.656 | 31.914 | 11.674 | 12.768 | 54.057 | 1.871 | -0.845 | 11.888 | 20.586 | 11.873 | 35.334 | 4.242 | 32.094 | 6.951 | 21.759 | 22.574 | 36.768 | 9.52 | 22.356 | 19.711 | 16.636 | 16.63 | 17.895 | 17.555 | 16.103 | 16.103 | 9.14 | 10.31 |
Depreciation & Amortization
| 0 | 0 | 19.729 | 19.729 | 20.325 | -32.356 | 17.656 | 17.656 | 14.125 | 14.125 | 11.132 | 11.132 | 8.566 | 8.566 | 6.607 | 6.607 | 10.707 | -5.375 | 5.375 | 0 | 2.623 | 2.55 | 4.963 | 0 | 11.449 | -5.742 | 5.742 | 0 | 6.344 | -2.517 | 2.517 | 0 | 1.233 | 1.233 | 2.218 | 0 | 1.136 | 1.136 | 1.076 | 1.042 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 239.788 | -684.891 | 679.146 | 0 | 1,800.844 | -958.75 | 1,143.144 | 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 | 1.45 | 0 | 9.259 | -5.247 | 5.247 | 0 | 17.516 | -8.758 | 8.758 | 0 | 12.295 | -1.679 | 1.679 | 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 | 0 | 0.314 | 0 | -249.047 | 720.096 | -720.096 | 0 | -1,754.144 | 1,070.536 | -1,070.536 | 0 | -1,509.768 | 767.524 | -767.524 | 0 | -252.574 | 84.385 | -84.385 | 0 | -74.176 | -9.731 | 41.611 | 0 | -96.31 | 75.864 | -75.864 | 0 | -547.784 | 358.903 | -358.903 | 0 | -136.45 | -153.165 | -157.74 | 0 | -32.803 | -32.803 | -13.498 | -9.428 |
Accounts Receivables
| 0 | 0 | -177.974 | 0 | -366.617 | 491.252 | -491.252 | 0 | -932.97 | 335.025 | -335.025 | 0 | -491.853 | 245.092 | -245.092 | 0 | -48.611 | -47.187 | 47.187 | 0 | -101.935 | 1.521 | -1.521 | 0 | -263.079 | 72.768 | -72.768 | 0 | -144.49 | 110.801 | -110.801 | 0 | -29.08 | -45.796 | -82.411 | 0 | -22.463 | -22.463 | 13.582 | -2.688 |
Change In Inventory
| 0 | 0 | 176.838 | 0 | 108.311 | 228.843 | -228.843 | 0 | -821.174 | 735.512 | -735.512 | 0 | -1,031.292 | 524.998 | -524.998 | 0 | -203.963 | 131.572 | -131.572 | 0 | 85.208 | -2.239 | 43.133 | 0 | 166.769 | 3.096 | -3.096 | 0 | -403.295 | 248.101 | -248.101 | 0 | -107.37 | -107.37 | -75.329 | 0 | -10.34 | -10.34 | -27.08 | -8.827 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | -1.87 | 1.87 | 0 | -18.83 | 8.581 | -8.581 | 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 | 1.45 | 0 | 9.259 | 1.87 | -1.87 | 0 | 18.83 | -8.581 | 8.581 | 0 | 13.377 | -2.566 | 2.566 | 0 | 0 | 0 | 0 | 0 | -159.384 | -7.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.601 |
Other Non Cash Items
| 0 | -1.002 | -163.416 | -237.512 | 192.032 | -144.24 | 61.484 | -17.656 | -79.654 | -117.153 | -92.498 | -43.924 | -35.656 | -31.914 | -11.674 | -12.768 | -54.057 | -1.871 | 0.845 | -11.888 | 22.949 | 10.232 | -35.334 | -4.242 | -32.094 | -122.852 | -30.399 | -98.735 | 503.643 | -443.679 | 363.349 | -35.915 | 103.12 | 112.892 | 122.202 | -23.066 | 33.859 | 33.859 | -3.349 | 0.086 |
Operating Cash Flow
| 0 | 42.568 | -160.376 | -209.096 | 250.367 | -93.131 | 154.296 | 88.028 | 79.654 | 117.153 | 55.212 | -29.003 | -99.389 | 23.221 | 32.461 | 33.499 | 173.638 | 80.585 | 29.84 | -27.71 | -28.017 | 14.925 | 117.586 | -0.445 | 5.988 | -45.779 | -78.762 | -76.161 | 13.596 | -77.773 | 29.319 | -16.204 | -15.461 | -22.411 | -15.424 | -5.512 | 18.295 | 18.295 | -6.632 | 2.01 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -121.223 | -80.642 | -57.984 | -63.878 | -55.411 | -11.205 | -8.58 | -84.246 | -54.549 | -72.194 | -36.29 | -129.532 | -80.906 | -48.665 | -31.869 | -36.595 | -68.087 | -12.847 | -4.227 | -1.386 | -4.962 | -0.404 | -24.58 | -1.64 | -13.976 | -1.135 | -2.004 | -0.313 | -45.982 | -0.222 | -2.824 | -0.275 | -4.182 | -4.182 | -1.356 | -0.638 | -1.55 | -1.55 | -2.916 | -0.112 |
Acquisitions Net
| 0 | 0 | 0.003 | 0 | 0.5 | -1,088.5 | 1,090 | 0 | 0.374 | 0.09 | 281 | 0 | 0.027 | -0.002 | -0.004 | 0.216 | 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
| 0 | 853 | -853 | 0 | -1,660.5 | 1,088.5 | -1,090 | 0 | -133.096 | -58 | -281 | 0 | -2,024.998 | 989.67 | -989.67 | 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 |
Sales Maturities Of Investments
| 2.291 | -810.201 | 810.201 | 1.713 | 1.864 | 2.399 | 0.392 | 0.78 | -1.078 | 1.523 | 0.716 | 2.494 | 3.446 | 4.705 | 4.334 | 4.27 | 2.881 | 1.536 | 0.462 | 0.919 | 0.53 | 1.378 | 1.26 | 1.457 | 1.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 45.179 | -233.448 | -93 | 93 | 1,540.5 | 138.5 | -312.768 | -2 | 102.932 | 90.5 | 57.795 | 239.662 | 111.114 | -18.901 | -59.339 | 88.491 | -182.114 | -286.091 | 13.641 | 19.257 | 33.995 | 24.953 | -47.783 | -1.64 | 7.002 | 11.618 | -146.736 | -0.144 | 0.049 | -0.028 | 0.297 | 0.032 | 16.893 | 23.843 | -39.349 | 0.17 | 2.899 | 2.899 | 5.296 | 1.697 |
Investing Cash Flow
| -73.753 | -271.29 | -193.781 | 30.835 | -173.047 | 129.694 | -320.957 | -85.466 | -85.417 | -38.08 | 22.221 | 112.624 | 33.654 | -62.86 | -86.875 | 56.167 | -247.32 | -297.401 | 9.876 | 18.79 | 29.563 | 25.928 | -71.102 | -0.182 | -5.49 | 10.482 | -148.74 | -0.457 | -45.932 | -0.25 | -2.527 | -0.243 | 12.711 | 19.661 | -40.706 | -0.467 | 1.349 | 1.349 | 2.38 | 1.585 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 119.732 | -8.121 | 356.916 | 139.781 | 30.531 | 0.753 | 1.737 | -28.361 | 107.739 | 77.576 | 24.92 | -0.177 | 16.478 | -0.161 | -0.162 | -0.205 | -3.074 | -31.534 | -4.8 | -1.948 | -15.916 | -32.089 | -51.995 | -3.399 | 0 | 0 | 3.938 | -11.733 | 76.157 | 8.141 | 11.314 | 4.201 | 0 | 0 | -0.302 | -2.356 | 0 | 0 | 0 | 1.283 |
Common Stock Issued
| 0 | 0 | 0 | 0 | -1.446 | 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 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -7.669 | -1.881 | -53.566 | -1.041 | -0.363 | -0.387 | -42.385 | -1.127 | -35.904 | -0.001 | -35.196 | -0.001 | -0.856 | -5.866 | -29.429 | -0.002 | -0.036 | -0.29 | -0.493 | -0.512 | -0.637 | -0.852 | -1.725 | -2 | -1.852 | -1.48 | -1.314 | -1.414 | -0.957 | -0.35 | -0.024 | -0.049 | -1.637 | -1.637 | -3.952 | 0 | -0.073 | -0.073 | -0.386 | -0.196 |
Other Financing Activities
| 4.34 | -2.395 | 1.453 | -3.077 | -7.783 | 7.501 | -4.605 | 971.615 | -3.766 | 8.387 | -6.188 | -4.431 | -2.958 | -2.562 | -3.239 | -3.023 | -3.837 | -5.4 | 510.908 | -0.463 | -2.804 | -3.742 | -4.072 | 1.87 | 6.324 | 51.999 | -33.15 | 318.235 | 5 | 28.15 | 0 | 0 | 2.121 | 2.121 | 0 | 0 | 25.653 | 25.653 | -1.007 | -0.196 |
Financing Cash Flow
| 116.403 | -12.397 | 304.802 | 135.663 | 22.385 | 7.867 | -45.253 | 942.127 | 100.75 | 85.963 | -16.464 | -4.609 | 12.664 | -8.589 | -32.829 | -3.23 | -6.874 | -37.224 | 505.615 | -2.923 | -19.356 | -36.682 | -57.792 | -3.528 | 4.472 | 50.518 | -30.526 | 305.088 | 80.2 | 35.941 | 11.291 | 4.152 | 0.484 | 0.484 | -4.253 | -2.356 | 25.58 | 25.58 | -1.393 | 1.087 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.946 | 0 | -0.623 | -0.294 | 0.164 | -0.952 | 3.303 | -0.684 | 3.937 | 1.68 | 0.414 | -0.265 | -0.941 | -0.042 | -0.352 | -0.706 | -5.746 | -0.5 | -0.594 | 1.143 | -0.722 | 1.866 | 0.763 | -0.967 | -0.498 | 0.795 | 0.917 | 0.065 | -0.496 | -0.204 | -0.14 | 0.127 | 0.128 | 0.128 | 0.309 | 0.187 | -0.164 | -0.164 | 0.378 | 0.284 |
Net Change In Cash
| 249.547 | -243.35 | -81.778 | -42.892 | 99.869 | 43.479 | -208.61 | 780.757 | -24.381 | -27.692 | -42.963 | 78.747 | -54.012 | -48.27 | -87.594 | 85.729 | -86.302 | -254.541 | 544.736 | -10.7 | -18.532 | 6.036 | -10.545 | -5.122 | 24.872 | 16.293 | -257.11 | 228.535 | 47.368 | -42.286 | 37.944 | -12.168 | -2.139 | -2.139 | -60.074 | -8.148 | 45.06 | 45.06 | -5.266 | 4.966 |
Cash At End Of Period
| 778.385 | 528.838 | 828.186 | 820.41 | 863.302 | 763.434 | 719.955 | 928.566 | 147.809 | 172.19 | 199.881 | 242.844 | 164.097 | 218.109 | 266.379 | 353.973 | 268.244 | 354.546 | 609.087 | 64.35 | 75.05 | 93.582 | 87.546 | 98.092 | 103.214 | 78.342 | 62.049 | 319.16 | 90.624 | 43.256 | 85.542 | 47.598 | 59.766 | 61.904 | 64.043 | 124.118 | 132.266 | 87.206 | 42.146 | 47.411 |