JL Mag Rare-Earth Co., Ltd. Price (300748.SZ)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

1,342,125,777

(0.1576)%

news-img

Cash Flow Statement

JL Mag Rare-Earth Co., Ltd.

Currency: CNY

YEAR 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Net Income
23.84M

+0%

46.37M

+95%

102.53M

+121%

68.82M

-33%

139.03M

+102%

146.52M

+5%

156.59M

+7%

244.68M

+56%

453.82M

+85%

704.58M

+55%

566.88M

-20%

Depreciation And Amortiz...
14.78M 17.18M 20.07M 21.92M 25.58M 33.25M 40.69M 47.79M 67.14M 95.13M 147.01M
Deferred Income Tax
0.00 0.00 -1,564,200.00 9.99M -177,100.00 497.45k 16.09M 3.51M -10,071,726.00 20.78M 15.29M
Stock-Based Compensat...
0.00 0.00 0.00 44.09M 0.00 0.00 0.00 37.52M 69.08M 27.30M 6.71M
Change In Working Capital
Accounts Receivables
-9,254,192.00 -5,581,881.00 -61,354,100.00 -133,661,200.00 -92,961,200.00 -84,897,391.00 -310,844,507.00 -152,474,603.00 -458,693,145.00 -2,098,517,559.00 256.76M
Accounts Payables
0.00 0.00 44.10M -47,673,000.00 56.81M 170.74M 125.48M 187.64M 338.57M 2.21B 680.12M
Inventory
23.11M -119,967,700.00 -9,212,348.97 -26,554,729.52 -57,245,571.22 -243,337,122.51 -39,977,241.72 -287,678,521.60 -400,626,986.38 -617,219,650.44 -311,701,434.00
Other Working Capital
-77,126,651.65 90.46M -18,814,656.66 -171,341,463.61 -36,327,792.44 86.34M 16.09M 3.51M -10,071,726.29 20.78M 15.29M
Other Non-Cash Items
24.67M 32.19M 23.18M -1,930,259.19 29.20M 35.32M 54.81M 112.41M 111.65M -6,647,467.50 141.40M
Net Cash Provided By Op...
9.27M

+0%

66.23M

+614%

117.75M

+78%

-109,087,799.36

-193%

100.23M

-192%

58.09M

-42%

42.84M

-26%

155.87M

+264%

101.79M

-35%

310.12M

+205%

1.52B

+389%

Investing Activities
Investments In Propert...
-21,996,940.48 -12,795,800.00 -8,364,808.77 -28,459,028.85 -94,847,547.02 -108,762,995.34 -119,160,836.54 -183,833,999.53 -675,837,125.31 -582,469,903.15 -805,577,066.00
Acquisitions Net
0.00 0.00 23.00k 0.00 774.20k 228.00k 120.53M 5.67M 1.49M 535.69k 0.00
Purchases Of Investments
0.00 -1,000,000.00 0.00 0.00 0.00 0.00 -254,304,169.38 -839,908,786.65 -412,431,020.00 -601,071,177.96 -134,971,722.00
Sales Maturities Of Inve...
0.00 0.00 0.00 0.00 0.00 0.00 251.32M 845.61M 434.23M 428.67M 0.00
Other Investing Activities
117.55k -12,795,800.00 23.00k -28,459,028.85 774.20k 228.00k -119,160,835.25 -35,680,198.78 0.96 0.09 -1,497,902.00
Net Cash Used For Inv...
-21,879,390.48

+0%

-13,795,800.00

-37%

-8,341,808.77

-40%

-28,459,028.85

+241%

-94,073,342.80

+231%

-108,534,995.34

+15%

-120,769,107.17

+11%

-208,137,402.96

+72%

-652,544,838.35

+214%

-754,332,220.02

+16%

-942,046,690.00

+25%

Financing Activities
Debt Repayment
82.34M 15.96M -71,484,401.03 20.00M 91.70M 111.39M 392.94M 22.74M 824.18M -591,289,188.97 -433,231,662.19
Common Stock Issued
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Common Stock Repurch...
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -159,999,241.00
Dividends Paid
-101,972,454.96 -82,175,400.00 -54,079,280.76 -46,617,551.01 -45,606,644.30 -59,172,689.52 -45,476,660.00 -73,770,208.81 -129,299,688.14 -209,107,657.00 -218,162,823.00
Other Financing Activities
0.00 0.00 80.00M 223.73M -0.70 185.70M -23,358,078.00 52.99M 522.86M 3.30B -4,232,019.81
Net Cash Used/Provide...
-19,633,454.96

+0%

-66,211,000.00

+237%

-45,563,681.79

-31%

197.11M

-533%

46.09M

-77%

237.92M

+416%

324.11M

+36%

1.96M

-99%

1.22B

+61,913%

2.44B

+100%

-815,625,746.00

-133%

Effect Of Forex Changes...
-143,133.12 91.00k 657.58k 1.80M -25,403.83 3.89M 1.44M -986,570.31 -4,529,011.41 153.23M -3,751,599.87
Net Change In Cash
-32,382,241.00 -13,681,400.00 64.50M 61.36M 52.23M 191.37M 247.62M -51,293,144.00 662.46M 2.14B -243,658,331.00
Cash At Beginning Of Per...
73.78M 40.90M 27.22M 91.72M 153.09M 205.32M 396.69M 644.30M 593.01M 1.26B 3.40B
Cash At End Of Period
41.40M 27.22M 91.72M 153.09M 205.32M 396.69M 644.30M 593.01M 1.26B 3.40B 3.16B
Additional Metrics:
Operating Cash Flow
9.27M 66.23M 117.75M -109,087,799.36 100.23M 58.09M 42.84M 155.87M 101.79M 310.12M 1.52B
Capital Expenditure
-21,996,940.48 -12,795,800.00 -8,364,808.77 -28,459,028.85 -94,847,547.02 -108,762,995.34 -119,160,836.54 -183,833,999.53 -675,837,125.31 -582,469,903.15 -805,577,066.00
Free Cash Flow
-12,723,203.48

+0%

53.44M

-520%

109.39M

+105%

-137,546,828.21

-226%

5.39M

-104%

-50,669,987.34

-1,041%

-76,322,435.54

+51%

-27,966,842.53

-63%

-574,045,394.31

+1,953%

-272,346,744.15

-53%

712.19M

-362%

8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation

Free Cash FlowNet IncomeCash Provided by Operating ActivitiesCash Used for Investment ActivityFree Cash Flow