Sun.King Technology Group Limited
Sun.King Technology Group Limited, an investment holding company, manufactures and trades in power electronic components for use in power transmission and distribution, electrified transportation, industrial, and other sectors in the People's Republic of…
Hardware, Equipment & Parts
CN, Beijing [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | -23.00 | -88.00 | -289.00 | 37.00 | 34.00 | 65.00 | -125.00 | 36.00 | 155.00 | 322.00 | -196.00 | 84.00 | 344.00 | 89.00 | 35.00 | |
| Operating Cash (Net) | -23.00 | -88.00 | -289.00 | 37.00 | 34.00 | 65.00 | -125.00 | 36.00 | 155.00 | 322.00 | -196.00 | 84.00 | 344.00 | 89.00 | 35.00 | |
| Accounts Receivable | - - | - - | - - | - - | -103.00 | 99.00 | -191.00 | -135.00 | -166.00 | 5.00 | -298.00 | 94.00 | 236.00 | -108.00 | 1.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 27.00 | -15.00 | 32.00 | -32.00 | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -74.00 | -142.00 | -282.00 | 4.00 | -66.00 | 53.00 | -228.00 | -207.00 | -102.00 | 35.00 | -404.00 | 5.00 | 315.00 | -66.00 | -32.00 | |
| Other WC | -76.00 | -94.00 | -270.00 | -37.00 | 42.00 | -12.00 | -18.00 | 62.00 | 16.00 | 33.00 | -27.00 | 15.00 | -32.00 | 32.00 | 2.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -47.00 | -92.00 | -147.00 | -73.00 | -98.00 | -25.00 | -9.00 | 27.00 | -32.00 | -36.00 | -8.00 | 182.00 | -253.00 | -89.00 | -79.00 | |
| Capital Expenditure | -61.00 | -72.00 | -72.00 | -95.00 | -57.00 | -80.00 | -12.00 | -15.00 | -30.00 | -24.00 | -38.00 | -83.00 | -156.00 | -82.00 | -164.00 | |
| Purchases of Investments | - - | -1.00 | - - | -4.00 | -16.00 | - - | -10.00 | -7.00 | - - | - - | - - | - - | -521.00 | -201.00 | -175.00 | |
| Sale/Maturity of Investment | - - | -21.00 | - - | 5.00 | 41.00 | - - | 2.00 | 22.00 | - - | - - | - - | - - | 428.00 | 202.00 | 227.00 | |
| Property, Plant, Equipment (P&PE) | -61.00 | -72.00 | -72.00 | -95.00 | -57.00 | -80.00 | -12.00 | -15.00 | -30.00 | -24.00 | -38.00 | -83.00 | -156.00 | -82.00 | -164.00 | |
| Acquisitions (Net) | - - | -5.00 | -51.00 | -4.00 | -24.00 | -15.00 | 7.00 | -6.00 | -9.00 | -8.00 | 46.00 | 223.00 | 92.00 | -1.00 | -4.00 | |
| Other Investing Activities | 13.00 | 7.00 | -23.00 | 24.00 | - - | 70.00 | 5.00 | 34.00 | 7.00 | -3.00 | -16.00 | 42.00 | -97.00 | -7.00 | 77.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -89.00 | -589.00 | -177.00 | -38.00 | -30.00 | -80.00 | -149.00 | -89.00 | -286.00 | -33.00 | -31.00 | -182.00 | -179.00 | -29.00 | -221.00 | |
| Debt Repayment | -26.00 | -133.00 | -430.00 | -447.00 | -486.00 | -560.00 | -398.00 | -685.00 | -634.00 | -492.00 | -464.00 | -608.00 | -463.00 | -156.00 | -236.00 | |
| Dividends Paid | - - | - - | - - | - - | - - | -10.00 | - - | -23.00 | -42.00 | -68.00 | -71.00 | -117.00 | -40.00 | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | 315 | 18 | 19 | -563 | -454 | 20 | 15 | |
| Issued | 75.00 | 566.00 | - - | - - | - - | - - | 9.00 | 3.00 | 302.00 | 10.00 | 1.00 | 22.00 | 4.00 | 3.00 | 2.00 | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | -13.00 | -8.00 | -18.00 | 585.00 | 459.00 | -17.00 | -13.00 | |
| Other Financing Activities | 40.00 | 156.00 | 607.00 | 487.00 | 30.00 | -70.00 | 537.00 | -65.00 | 674.00 | 524.00 | 583.00 | -65.00 | -138.00 | 369.00 | - - | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 20.00 | 38.00 | 446.00 | 184.00 | 186.00 | 153.00 | 113.00 | 128.00 | 103.00 | 513.00 | 766.00 | 592.00 | 678.00 | 587.00 | 618.00 | |
| End of Period | 38.00 | 446.00 | 184.00 | 186.00 | 153.00 | 113.00 | 128.00 | 103.00 | 513.00 | 766.00 | 592.00 | 678.00 | 587.00 | 618.00 | 799.00 | |
| Change | 18.00 | 407.00 | -261.00 | 2.00 | -32.00 | -40.00 | 14.00 | -24.00 | 409.00 | 253.00 | -174.00 | 85.00 | -91.00 | 31.00 | 180.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 2.00 | 5.00 | 18.00 | 17.00 | 17.00 | 19.00 | 23.00 | 24.00 | 24.00 | 23.00 | 28.00 | 28.00 | 31.00 | 44.00 | 60.00 | |
| Stock Based Compensation | 2.00 | 2.00 | 22.00 | 8.00 | 4.00 | 2.00 | 14.00 | 6.00 | 3.00 | 1.00 | - - | 2.00 | 1.00 | - - | - - | |
| Other | - - | 2.00 | 8.00 | 14.00 | 36.00 | 21.00 | 3.00 | 69.00 | 35.00 | 116.00 | -420.00 | -121.00 | 297.00 | 21.00 | -6.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | -84.00 | -161.00 | -361.00 | -58.00 | -22.00 | -14.00 | -137.00 | 21.00 | 124.00 | 298.00 | -235.00 | - - | 188.00 | 6.00 | -129.00 | |
| Cash Conversion Cycle (CCC) | 146.00 | 175.00 | 289.00 | -26.00 | 223.00 | 268.00 | 267.00 | 336.00 | 250.00 | 211.00 | 228.00 | 311.00 | 285.00 | 271.00 | 248.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | -1.00 | - - | 186.00 | - - | - - | - - | - - | - - | - - | 1.00 | -2.00 | 2.00 | 3.00 |