Fu Shou Yuan International Group Limited (HKG:1448)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
3.800
-0.040 (-1.04%)
Apr 3, 2025, 11:44 AM HKT

HKG:1448 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
373.13791.24658.6720.03620.06
Upgrade
Depreciation & Amortization
173.18158.21148.63142.4131.85
Upgrade
Other Amortization
-8.47.334.344.87
Upgrade
Loss (Gain) From Sale of Assets
--8.650.050.571.23
Upgrade
Loss (Gain) From Sale of Investments
--39.67-30.57-27.97-18.64
Upgrade
Loss (Gain) on Equity Investments
-18.447.4111.58-0
Upgrade
Stock-Based Compensation
----1.61
Upgrade
Provision & Write-off of Bad Debts
--0.041.243.82-
Upgrade
Other Operating Activities
185.32270.96102.02180.3126.65
Upgrade
Change in Accounts Receivable
-2.15-29.15-65.74-11.94
Upgrade
Change in Accounts Payable
--17.35-39.8813.2497.86
Upgrade
Change in Unearned Revenue
-47.146.1673.4647.35
Upgrade
Change in Other Net Operating Assets
--127.91-18.89-63.66-178.56
Upgrade
Operating Cash Flow
731.631,103852.93992.37822.35
Upgrade
Operating Cash Flow Growth
-33.66%29.30%-14.05%20.67%16.30%
Upgrade
Capital Expenditures
-78.7-30.95-69.53-123.18-100.21
Upgrade
Sale of Property, Plant & Equipment
-2.133.861.272.28
Upgrade
Cash Acquisitions
-4.7-74.42-82.14-99.22-484.31
Upgrade
Sale (Purchase) of Intangibles
--11.62-10.8-5.45-6.21
Upgrade
Investment in Securities
-154.3-316.64620.76-398.75-548.48
Upgrade
Other Investing Activities
368.558.69.14-29.9125.84
Upgrade
Investing Cash Flow
107.75-362.13413.24-648.3-1,109
Upgrade
Short-Term Debt Issued
-200.88-0.2-
Upgrade
Long-Term Debt Issued
---5-
Upgrade
Total Debt Issued
-200.88-5.2-
Upgrade
Short-Term Debt Repaid
-200-84.41-4.41-9-14
Upgrade
Long-Term Debt Repaid
-25.7-21.49-25.58-135.04-118.95
Upgrade
Total Debt Repaid
-225.7-105.9-29.99-144.04-132.95
Upgrade
Net Debt Issued (Repaid)
-225.794.98-29.99-138.84-132.95
Upgrade
Issuance of Common Stock
-7.474.8441.83246.34
Upgrade
Repurchase of Common Stock
---1.92-71.96-187.71
Upgrade
Common Dividends Paid
--355.03-230.16-214.35-155.48
Upgrade
Other Financing Activities
-132.11-134.93-142.32-119.17-256.57
Upgrade
Financing Cash Flow
-1,078-387.52-399.54-502.49-486.38
Upgrade
Net Cash Flow
-238.84353.23866.63-158.42-773.12
Upgrade
Free Cash Flow
652.931,072783.4869.19722.14
Upgrade
Free Cash Flow Growth
-39.09%36.83%-9.87%20.36%16.29%
Upgrade
Free Cash Flow Margin
31.43%40.79%36.07%37.37%38.16%
Upgrade
Free Cash Flow Per Share
0.290.470.340.380.32
Upgrade
Cash Interest Paid
11.50.851.073.227.03
Upgrade
Cash Income Tax Paid
-359.8313.64271.28208.9
Upgrade
Levered Free Cash Flow
771.681,206371.24776.51662.28
Upgrade
Unlevered Free Cash Flow
781.931,211374.37781.04668.23
Upgrade
Change in Net Working Capital
-178.65-228.92345.2-78.88-56.39
Upgrade
Updated Sep 17, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.