Hansoh Pharmaceutical Group Company Limited (FRA:3KY)
Germany flag Germany · Delayed Price · Currency is EUR
4.000
+0.200 (5.26%)
At close: Sep 30, 2025

FRA:3KY Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2019
Net Income
4,7814,3723,2782,5842,7132,569
Upgrade
Depreciation & Amortization
381.86401.35366.38344.6278.47228.23
Upgrade
Other Amortization
-----5.04
Upgrade
Loss (Gain) From Sale of Assets
-7.13-5.72-2.1-11.24-3.940.04
Upgrade
Asset Writedown & Restructuring Costs
4.3131.98----
Upgrade
Loss (Gain) From Sale of Investments
30.07-61.27-158.22-67.58-26.28-87.16
Upgrade
Loss (Gain) on Equity Investments
--2.1213.86--
Upgrade
Stock-Based Compensation
148.72137.73171.37179.4265.4768.59
Upgrade
Provision & Write-off of Bad Debts
-27.49-18.1822.387.150.82-0.31
Upgrade
Other Operating Activities
-840.84-1,032-820.19-2.96-22.01-176.72
Upgrade
Change in Accounts Receivable
172.1762.67341.7690.45-549.35-881.19
Upgrade
Change in Inventory
-75.21-86.73-129.54-40.94-111.75113.77
Upgrade
Change in Accounts Payable
94.0954.09-58.53-26.03123.95-68.47
Upgrade
Change in Unearned Revenue
161.04-19.2413.372.9-173.49155.22
Upgrade
Change in Other Net Operating Assets
-37.3725.3890.17-332.15282.26464.52
Upgrade
Operating Cash Flow
4,7853,8623,1162,7412,5772,390
Upgrade
Operating Cash Flow Growth
2.85%23.93%13.69%6.37%7.80%-28.21%
Upgrade
Capital Expenditures
-293.49-221.96-219.6-272.82-460.03-1,428
Upgrade
Sale of Property, Plant & Equipment
6.2323.9610.9621.154.778.07
Upgrade
Sale (Purchase) of Intangibles
-110.13-302.97-142.93-19-15.16-11.61
Upgrade
Investment in Securities
-5,896-1,988647.54-5,846-2,095-1,664
Upgrade
Other Investing Activities
1,0271,097778181.17256.75220.63
Upgrade
Investing Cash Flow
-5,266-1,3921,074-5,935-2,259-2,874
Upgrade
Short-Term Debt Issued
-500900---
Upgrade
Long-Term Debt Issued
----3,877-
Upgrade
Total Debt Issued
-500900-3,877-
Upgrade
Short-Term Debt Repaid
--500-900---
Upgrade
Long-Term Debt Repaid
--4,204-18.96-42.49-12.29-7.6
Upgrade
Total Debt Repaid
-22.4-4,704-918.96-42.49-12.29-7.6
Upgrade
Net Debt Issued (Repaid)
-22.4-4,204-18.96-42.493,865-7.6
Upgrade
Issuance of Common Stock
31.1833.1937.9913.1415.113,182
Upgrade
Repurchase of Common Stock
--33.69-114.87-76.62-57.97-
Upgrade
Common Dividends Paid
-1,858-1,858-652.08-712.18-380.87-4,200
Upgrade
Other Financing Activities
--3.21-5.77--24.23-9.55
Upgrade
Financing Cash Flow
-1,850-6,066-753.7-818.143,417-1,036
Upgrade
Foreign Exchange Rate Adjustments
-28.43-62.43-122.36-40.57-79.29-762.27
Upgrade
Net Cash Flow
-2,359-3,6583,314-4,0533,655-2,282
Upgrade
Free Cash Flow
4,4923,6402,8972,4682,117962.83
Upgrade
Free Cash Flow Growth
1.54%25.67%17.36%16.60%119.88%-64.82%
Upgrade
Free Cash Flow Margin
34.06%29.69%28.67%26.31%21.31%11.08%
Upgrade
Free Cash Flow Per Share
0.750.610.480.420.350.16
Upgrade
Cash Interest Paid
-3.215.77---
Upgrade
Cash Income Tax Paid
697.49807.17589.58324.03319.44590.1
Upgrade
Levered Free Cash Flow
3,2882,4012,0691,4531,256-3,674
Upgrade
Unlevered Free Cash Flow
3,2912,4052,1111,4891,289-3,673
Upgrade
Change in Working Capital
314.7236.16257.23-305.78-428.38-216.15
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.