Huisen Shares Group Limited (HKG:2127)
Hong Kong
· Delayed Price · Currency is HKD 0.0200
0.00 (0.00%)
Jun 6, 2025, 3:39 PM HKT
Huisen Shares Group Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2017 - 2019 |
| Net Income | -1,707 | 207.1 | 334.9 | 888.07 | 540.68 | Upgrade
|
| Depreciation & Amortization | 190.82 | 134.52 | 115.43 | 108.18 | 105.98 | Upgrade
|
| Other Amortization | - | 4.87 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 251.64 | -12.71 | 5.87 | 15.53 | 4.03 | Upgrade
|
| Stock-Based Compensation | - | - | 0.71 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 0.66 | 42.97 | 9.94 | -5.1 | 6.71 | Upgrade
|
| Other Operating Activities | 27.12 | 32.85 | -1.56 | 26.48 | 47.98 | Upgrade
|
| Change in Accounts Receivable | 678.39 | -793.58 | 508.07 | -99.98 | -142.83 | Upgrade
|
| Change in Inventory | 350.49 | 164.05 | -854.76 | -65.09 | 21.07 | Upgrade
|
| Change in Accounts Payable | -279.05 | 244.23 | -169.45 | 19.64 | 67.55 | Upgrade
|
| Change in Other Net Operating Assets | 159.34 | -117.98 | -103.69 | -12.1 | -0.27 | Upgrade
|
| Operating Cash Flow | -327.36 | -93.66 | -154.54 | 875.61 | 650.89 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 34.52% | -3.11% | Upgrade
|
| Capital Expenditures | -224.45 | -1,883 | -549.88 | -145.09 | -31.85 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.65 | 32.27 | 0.01 | 1.1 | 0.17 | Upgrade
|
| Cash Acquisitions | - | -157.86 | - | - | - | Upgrade
|
| Divestitures | -0.08 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -29.64 | -11.22 | -11.1 | - | Upgrade
|
| Investment in Securities | 13 | 787 | -800 | - | - | Upgrade
|
| Other Investing Activities | 115.17 | -93.84 | 7.61 | 8.85 | 5.71 | Upgrade
|
| Investing Cash Flow | -94.71 | -1,345 | -1,353 | -146.24 | -25.97 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 0.36 | Upgrade
|
| Long-Term Debt Issued | 365.24 | 686.6 | 297.8 | 202 | 192.2 | Upgrade
|
| Total Debt Issued | 365.24 | 686.6 | 297.8 | 202 | 192.56 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.37 | Upgrade
|
| Long-Term Debt Repaid | -454.96 | -266.99 | -399.07 | -292.52 | -283.63 | Upgrade
|
| Total Debt Repaid | -454.96 | -266.99 | -399.07 | -292.52 | -284 | Upgrade
|
| Net Debt Issued (Repaid) | -89.72 | 419.61 | -101.27 | -90.52 | -91.45 | Upgrade
|
| Issuance of Common Stock | - | - | - | 101.25 | 1,125 | Upgrade
|
| Common Dividends Paid | - | - | - | -216.27 | - | Upgrade
|
| Other Financing Activities | 54.02 | -23.2 | -21.97 | -34.61 | -95.37 | Upgrade
|
| Financing Cash Flow | -35.7 | 396.41 | -123.24 | -240.15 | 938.29 | Upgrade
|
| Net Cash Flow | -457.77 | -1,042 | -1,631 | 489.22 | 1,563 | Upgrade
|
| Free Cash Flow | -551.81 | -1,977 | -704.42 | 730.53 | 619.04 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 18.01% | -3.78% | Upgrade
|
| Free Cash Flow Margin | -54.72% | -54.30% | -23.36% | 14.21% | 15.89% | Upgrade
|
| Free Cash Flow Per Share | -0.15 | -0.64 | -0.23 | 0.24 | 0.28 | Upgrade
|
| Cash Interest Paid | 18.71 | 23.2 | 24.97 | 36.77 | 42.72 | Upgrade
|
| Cash Income Tax Paid | 17.11 | 26.26 | 88.46 | 152.4 | 87.45 | Upgrade
|
| Levered Free Cash Flow | 508.31 | -2,170 | -884.97 | 467.09 | 550.05 | Upgrade
|
| Unlevered Free Cash Flow | 520.01 | -2,155 | -869.37 | 490.07 | 576.75 | Upgrade
|
| Change in Net Working Capital | -1,015 | 525.79 | 623.56 | 162.6 | -5.77 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.