Tianli International Holdings Limited (HKG: 1773)
Hong Kong
· Delayed Price · Currency is HKD 3.620
-0.070 (-1.90%)
Jan 3, 2025, 4:08 PM HKT
Tianli International Holdings Cash Flow Statement
Financials in millions CNY. Fiscal year is September - August.
Millions CNY. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '24 Aug 31, 2024 | Aug '24 Aug 31, 2024 | Aug '23 Aug 31, 2023 | Aug '22 Aug 31, 2022 | Aug '21 Aug 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 575.96 | 575.96 | 337.03 | 96.54 | -2,002 | 378.79 | Upgrade
|
| Depreciation & Amortization | 264.55 | 264.55 | 199.85 | 131.53 | 99.55 | 75.49 | Upgrade
|
| Other Amortization | 5.16 | 5.16 | 2.55 | 1.27 | 0.79 | 0.35 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.05 | -0.05 | 1.25 | 0.51 | 0.03 | -14.84 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 1,628 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.05 | 0.05 | -3.31 | -6.78 | -14.16 | -3.59 | Upgrade
|
| Loss (Gain) on Equity Investments | -13.71 | -13.71 | 1.65 | -0.95 | 195.9 | -0.68 | Upgrade
|
| Stock-Based Compensation | 41.37 | 41.37 | 27.8 | 5.78 | 11.27 | 2.8 | Upgrade
|
| Other Operating Activities | -53.4 | -53.4 | -59.48 | -66.92 | 77.02 | -382.23 | Upgrade
|
| Change in Accounts Receivable | -0.91 | -0.91 | -6.37 | -7.4 | -4.49 | 0.54 | Upgrade
|
| Change in Inventory | 1.02 | 1.02 | -8.4 | -14.98 | 1.98 | -4.71 | Upgrade
|
| Change in Accounts Payable | 8.97 | 8.97 | 0.42 | 33.24 | -20.56 | 8.93 | Upgrade
|
| Change in Unearned Revenue | -25.68 | -25.68 | 356.69 | 598.32 | 673.21 | 310.39 | Upgrade
|
| Change in Other Net Operating Assets | 23.8 | 23.8 | 125.99 | -33.63 | 113.43 | 109.49 | Upgrade
|
| Operating Cash Flow | 827.11 | 827.11 | 975.67 | 736.53 | 2,395 | 1,720 | Upgrade
|
| Operating Cash Flow Growth | -15.23% | -15.23% | 32.47% | -69.25% | 39.25% | 85.65% | Upgrade
|
| Capital Expenditures | -342.65 | -342.65 | -575.44 | -776.97 | -2,032 | -1,238 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.59 | 0.59 | 1.09 | 0.22 | 0.45 | 0.6 | Upgrade
|
| Cash Acquisitions | -68.52 | -68.52 | -31.04 | - | - | - | Upgrade
|
| Divestitures | - | - | - | -2.33 | -245.81 | -32.63 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.53 | -1.53 | -5.68 | -17.87 | -5.2 | -6.33 | Upgrade
|
| Investment in Securities | 157.06 | 157.06 | -56.64 | 101.86 | -190.65 | 29.67 | Upgrade
|
| Other Investing Activities | -26.71 | -26.71 | 251.18 | 1.12 | -24.09 | -50.29 | Upgrade
|
| Investing Cash Flow | -344.42 | -344.42 | -435.23 | -796.49 | -3,186 | -1,891 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 1,581 | Upgrade
|
| Long-Term Debt Issued | 2,119 | 2,119 | 2,279 | 2,065 | - | 1,184 | Upgrade
|
| Total Debt Issued | 2,119 | 2,119 | 2,279 | 2,065 | 3,704 | 2,765 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -291.43 | Upgrade
|
| Long-Term Debt Repaid | -2,368 | -2,368 | -2,085 | -2,193 | - | -510.69 | Upgrade
|
| Total Debt Repaid | -2,368 | -2,368 | -2,085 | -2,193 | -1,682 | -802.12 | Upgrade
|
| Net Debt Issued (Repaid) | -248.81 | -248.81 | 194.44 | -127.98 | 2,022 | 1,963 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 25.7 | 592.31 | Upgrade
|
| Repurchase of Common Stock | -72.27 | -72.27 | -32.74 | -13.01 | -71.02 | - | Upgrade
|
| Common Dividends Paid | -137.98 | -137.98 | -101.66 | -82.09 | -168.15 | -77.67 | Upgrade
|
| Other Financing Activities | -100.81 | -100.81 | -90.88 | -67.63 | -1,445 | -1,183 | Upgrade
|
| Financing Cash Flow | -559.87 | -559.87 | -30.84 | -290.71 | 364.12 | 1,295 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6.17 | -6.17 | 2.87 | -2.68 | -8.19 | -11.34 | Upgrade
|
| Net Cash Flow | -83.35 | -83.35 | 512.47 | -353.36 | -434.82 | 1,112 | Upgrade
|
| Free Cash Flow | 484.46 | 484.46 | 400.23 | -40.44 | 362.94 | 481.77 | Upgrade
|
| Free Cash Flow Growth | 21.04% | 21.04% | - | - | -24.67% | - | Upgrade
|
| Free Cash Flow Margin | 14.59% | 14.59% | 17.38% | -4.57% | 70.10% | 112.94% | Upgrade
|
| Free Cash Flow Per Share | 0.23 | 0.23 | 0.19 | -0.02 | 0.17 | 0.24 | Upgrade
|
| Cash Interest Paid | 103.5 | 103.5 | 93.58 | 74.66 | 53.05 | 29.27 | Upgrade
|
| Cash Income Tax Paid | 132.09 | 132.09 | 94.35 | 23.07 | 2.09 | 0.65 | Upgrade
|
| Levered Free Cash Flow | 216.62 | 216.62 | 763.93 | -1,331 | - | -703.73 | Upgrade
|
| Unlevered Free Cash Flow | 270.2 | 270.2 | 803.01 | -1,314 | - | -698.53 | Upgrade
|
| Change in Net Working Capital | 191.04 | 191.04 | -839.83 | 750.07 | - | -467.22 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.