Zijin Mining Group Company Limited (FRA:FJZ)
Germany · Delayed Price · Currency is EUR 4.160
-0.589 (-12.40%)
At close: Jan 30, 2026
FRA:FJZ Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 45,557 | 32,051 | 21,119 | 20,042 | 15,673 | 6,509 |
Depreciation & Amortization | 10,089 | 10,089 | 9,904 | 9,811 | 7,864 | 7,028 |
Other Amortization | 528.84 | 528.84 | 359.36 | 357.14 | 330.91 | 487.36 |
Loss (Gain) From Sale of Assets | -27.35 | -27.35 | -37.31 | 5.22 | 7.82 | -12.41 |
Asset Writedown & Restructuring Costs | 638.74 | 638.74 | 357.47 | 249.33 | 640.44 | 486.52 |
Loss (Gain) From Sale of Investments | -5,757 | -5,757 | -3,227 | -3,965 | -1,929 | -376.25 |
Stock-Based Compensation | 238.82 | 238.82 | 104.32 | 197.02 | - | - |
Provision & Write-off of Bad Debts | -7.88 | -7.88 | 232.27 | 247.11 | 22.28 | 0.23 |
Other Operating Activities | 13,212 | 10,719 | 9,012 | 7,410 | 5,093 | 3,533 |
Change in Accounts Receivable | -1,125 | -1,125 | -500.79 | -5,694 | -2,992 | -1,450 |
Change in Inventory | -5,297 | -5,297 | -1,303 | 809.15 | -2,252 | -2,705 |
Change in Accounts Payable | 6,357 | 6,357 | 2,041 | -861.13 | 3,829 | 1,211 |
Change in Other Net Operating Assets | -56.83 | -56.83 | 34.85 | -165.23 | 13.43 | 33.73 |
Operating Cash Flow | 64,859 | 48,860 | 36,860 | 28,679 | 26,072 | 14,268 |
Operating Cash Flow Growth | 37.28% | 32.56% | 28.53% | 10.00% | 82.73% | 33.78% |
Capital Expenditures | -22,139 | -24,798 | -30,429 | -24,794 | -20,149 | -13,886 |
Sale of Property, Plant & Equipment | 407.81 | 371.95 | 99.82 | 137.12 | 17.35 | 100.47 |
Cash Acquisitions | -25,443 | -2,552 | -2,770 | -12,027 | -46.29 | -12,183 |
Divestitures | 511.5 | - | - | - | -0.04 | - |
Investment in Securities | -4,392 | -6,805 | -2,461 | -15,305 | -4,181 | -3,384 |
Other Investing Activities | 1,766 | 1,544 | 1,596 | 1,008 | 593.77 | 179.17 |
Investing Cash Flow | -49,289 | -32,238 | -33,965 | -50,981 | -23,765 | -29,174 |
Long-Term Debt Issued | - | 68,137 | 74,064 | 82,270 | 48,799 | 62,729 |
Long-Term Debt Repaid | - | -60,422 | -57,855 | -43,766 | -43,988 | -41,589 |
Net Debt Issued (Repaid) | 24,635 | 7,715 | 16,208 | 38,504 | 4,811 | 21,140 |
Issuance of Common Stock | 2,289 | 5,499 | - | - | 486.98 | - |
Repurchase of Common Stock | -3.51 | -3.51 | -463.51 | -36.33 | - | - |
Common Dividends Paid | -16,139 | -13,369 | -12,093 | -8,605 | -5,121 | -4,702 |
Other Financing Activities | 10,146 | -4,270 | -9,469 | -2,604 | -153.37 | 4,490 |
Financing Cash Flow | 20,927 | -4,429 | -5,817 | 27,258 | 23.32 | 20,928 |
Foreign Exchange Rate Adjustments | -423.49 | -237.34 | 947.32 | 1,080 | -486.03 | -321.06 |
Net Cash Flow | 36,073 | 11,956 | -1,974 | 6,035 | 1,845 | 5,701 |
Free Cash Flow | 42,720 | 24,063 | 6,431 | 3,884 | 5,924 | 382 |
Free Cash Flow Growth | 133.97% | 274.14% | 65.58% | -34.43% | 1450.71% | - |
Free Cash Flow Margin | 13.05% | 7.92% | 2.19% | 1.44% | 2.63% | 0.22% |
Free Cash Flow Per Share | 1.57 | 0.90 | 0.24 | 0.15 | 0.23 | 0.01 |
Cash Interest Paid | 933.14 | 933.14 | 894.4 | 632.26 | 671.75 | 620.76 |
Cash Income Tax Paid | 23,266 | 17,856 | 15,904 | 12,848 | 9,642 | 6,727 |
Levered Free Cash Flow | 31,392 | 13,100 | 3,721 | -4,948 | 2,007 | 2,551 |
Unlevered Free Cash Flow | 33,656 | 15,786 | 6,636 | -2,953 | 3,223 | 3,772 |
Change in Working Capital | 391.03 | 391.03 | -967.41 | -5,681 | -1,631 | -3,389 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.