Dongguan Aohai Technology Co., Ltd.
Dongguan Aohai Technology Co., Ltd. engages in the research, development, production, and sale of consumer electronics products in China. The company operates in the fields of low-power smart charging, smart mobile power, wireless charging, and integrati…
Electrical Equipment & Parts
CN, Dongguan [HQ]
Cash Flow Statements
8 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||
| Operating Cash Flow (OCF) | 148.00 | 123.00 | 138.00 | 304.00 | 641.00 | 357.00 | 631.00 | 618.00 | |
| Operating Cash (Net) | 148.00 | 123.00 | 138.00 | 304.00 | 641.00 | 357.00 | 631.00 | 618.00 | |
| Accounts Receivable | - - | - - | - - | -244.00 | -167.00 | -332.00 | 488.00 | -758.00 | |
| Accounts Payable | - - | - - | - - | 312.00 | 558.00 | 545.00 | -621.00 | 949.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -47.00 | -17.00 | 1.00 | 29.00 | 232.00 | -98.00 | 36.00 | -102.00 | |
| Other WC | -60.00 | 72.00 | 35.00 | 6.00 | - - | 7.00 | -13.00 | 98.00 | |
| Investing Activities | |||||||||
| Used Cash (Net) | -51.00 | -101.00 | -114.00 | -138.00 | -269.00 | -537.00 | -1,649.00 | -1,019.00 | |
| Capital Expenditure | -50.00 | -106.00 | -105.00 | -152.00 | -263.00 | -529.00 | -375.00 | -404.00 | |
| Purchases of Investments | -167.00 | -436.00 | -145.00 | -17.00 | -1,060.00 | -5,299.00 | -5,639.00 | -10,115.00 | |
| Sale/Maturity of Investment | 169.00 | 441.00 | 139.00 | 31.00 | 1,051.00 | 5,299.00 | 4,434.00 | 9,500.00 | |
| Property, Plant, Equipment (P&PE) | -50.00 | -106.00 | -105.00 | -152.00 | -263.00 | -529.00 | -375.00 | -404.00 | |
| Acquisitions (Net) | -2.00 | - - | - - | - - | - - | - - | -70.00 | 40.00 | |
| Other Investing Activities | - - | - - | -2.00 | - - | 2.00 | -7.00 | 1.00 | - - | |
| Financing Activities | |||||||||
| Used Cash (Net) | -56.00 | -66.00 | -37.00 | -102.00 | -979.00 | -126.00 | -1,938.00 | -176.00 | |
| Debt Repayment | - - | -24.00 | - - | - - | -46.00 | -59.00 | -337.00 | -8.00 | |
| Dividends Paid | -47.00 | -72.00 | - - | - - | -2.00 | -54.00 | -47.00 | -164.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | 140 | |
| Issued | - - | - - | - - | - - | - - | - - | - - | 41.00 | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | -98.00 | |
| Other Financing Activities | -8.00 | 30.00 | 37.00 | -101.00 | 1,028.00 | -12.00 | 2,325.00 | -17.00 | |
| Cash Balances | |||||||||
| Begin of Period | 78.00 | 122.00 | 75.00 | 141.00 | 206.00 | 1,541.00 | 1,232.00 | 2,199.00 | |
| End of Period | 122.00 | 75.00 | 141.00 | 206.00 | 1,541.00 | 1,231.00 | 2,199.00 | 1,627.00 | |
| Change | 44.00 | -47.00 | 65.00 | 65.00 | 1,334.00 | -309.00 | 967.00 | -572.00 | |
| Non-Cash Balances | |||||||||
| Depreciation and Amortization | 7.00 | 12.00 | 17.00 | 25.00 | 34.00 | 68.00 | 112.00 | 149.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | 15.00 | |
| Other | 28.00 | 77.00 | 6.00 | 29.00 | 45.00 | 43.00 | 40.00 | 9.00 | |
| Highlighted metrics | |||||||||
| Free Cash Flow (FCF) | 97.00 | 16.00 | 32.00 | 151.00 | 377.00 | -172.00 | 256.00 | 213.00 | |
| Cash Conversion Cycle (CCC) | -16.00 | -55.00 | -81.00 | -84.00 | -95.00 | -43.00 | -43.00 | -65.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||
| Forex Effect on Cash | 3.00 | -2.00 | 3.00 | 1.00 | -17.00 | -2.00 | 45.00 | 4.00 |