China Northern Rare Earth (Group) High-Tech Co.,Ltd (SHA:600111)
China
· Delayed Price · Currency is CNY 24.38
+0.13 (0.54%)
May 9, 2025, 3:00 PM CST
SHA:600111 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | 1,383 | 1,004 | 2,371 | 5,984 | 5,130 | 912.29 | Upgrade
|
| Depreciation & Amortization | 716.09 | 716.09 | 543.97 | 475.95 | 482.42 | 406.18 | Upgrade
|
| Other Amortization | 104.82 | 104.82 | 60.74 | 34.16 | 30.03 | 26.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | -27.3 | -27.3 | -0.44 | 17.98 | -36.62 | 61.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | 67.32 | 67.32 | 33.1 | 173.08 | 34.97 | 64.73 | Upgrade
|
| Loss (Gain) From Sale of Investments | -94.38 | -94.38 | 105.06 | 378.19 | 69.67 | -21.25 | Upgrade
|
| Provision & Write-off of Bad Debts | 82.78 | 82.78 | 64.47 | -30.84 | -20.06 | 45.65 | Upgrade
|
| Other Operating Activities | 1,317 | 1,134 | 848.62 | 1,477 | 960.85 | 512.79 | Upgrade
|
| Change in Accounts Receivable | -1,062 | -1,062 | -991.75 | 1,912 | -1,182 | -1,363 | Upgrade
|
| Change in Inventory | -1,432 | -1,432 | -645.23 | -4,929 | -1,097 | 414.67 | Upgrade
|
| Change in Accounts Payable | 385.56 | 385.56 | -313.67 | -756.42 | -542.67 | -442.28 | Upgrade
|
| Change in Other Net Operating Assets | 140.22 | 140.22 | 148.72 | 143.26 | - | 61.03 | Upgrade
|
| Operating Cash Flow | 1,587 | 1,026 | 2,428 | 4,741 | 3,794 | 639.53 | Upgrade
|
| Operating Cash Flow Growth | 19.50% | -57.76% | -48.79% | 24.97% | 493.18% | -27.97% | Upgrade
|
| Capital Expenditures | -1,937 | -1,688 | -1,114 | -1,015 | -328.83 | -160.37 | Upgrade
|
| Sale of Property, Plant & Equipment | 24.94 | 17.83 | 12.09 | 13.99 | 45.53 | 3.2 | Upgrade
|
| Cash Acquisitions | -8.35 | -8.35 | - | 73.56 | -961.16 | - | Upgrade
|
| Divestitures | -2.09 | -2.09 | 49.65 | 4.89 | - | - | Upgrade
|
| Investment in Securities | 1.13 | 1.13 | -525.55 | 489.15 | -689.06 | -246.86 | Upgrade
|
| Other Investing Activities | 37.82 | 37.82 | 33.6 | 17.85 | 65.04 | 34.42 | Upgrade
|
| Investing Cash Flow | -1,897 | -1,655 | -1,823 | -415.37 | -1,859 | -369.61 | Upgrade
|
| Long-Term Debt Issued | - | 5,859 | 6,327 | 2,286 | 3,843 | 5,702 | Upgrade
|
| Total Debt Issued | 5,668 | 5,859 | 6,327 | 2,286 | 3,843 | 5,702 | Upgrade
|
| Long-Term Debt Repaid | - | -4,291 | -5,115 | -7,073 | -2,773 | -3,925 | Upgrade
|
| Total Debt Repaid | -5,146 | -4,291 | -5,115 | -7,073 | -2,773 | -3,925 | Upgrade
|
| Net Debt Issued (Repaid) | 521.79 | 1,568 | 1,212 | -4,787 | 1,069 | 1,777 | Upgrade
|
| Common Dividends Paid | -502.29 | -505.41 | -864.73 | -2,048 | -646.33 | -343.15 | Upgrade
|
| Other Financing Activities | -365.74 | -59.89 | -185.83 | 351.83 | -179.75 | -45.37 | Upgrade
|
| Financing Cash Flow | -346.23 | 1,003 | 161.1 | -6,483 | 243.12 | 1,388 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.85 | 3.51 | 9.46 | 44.13 | -6.05 | -5.1 | Upgrade
|
| Net Cash Flow | -654.24 | 376.76 | 774.93 | -2,114 | 2,172 | 1,653 | Upgrade
|
| Free Cash Flow | -350.52 | -662.83 | 1,314 | 3,726 | 3,465 | 479.15 | Upgrade
|
| Free Cash Flow Growth | - | - | -64.73% | 7.54% | 623.10% | -29.68% | Upgrade
|
| Free Cash Flow Margin | -0.96% | -2.01% | 3.92% | 10.00% | 11.39% | 2.19% | Upgrade
|
| Free Cash Flow Per Share | -0.10 | -0.18 | 0.36 | 1.03 | 0.96 | 0.13 | Upgrade
|
| Cash Income Tax Paid | 758.19 | 817.73 | 858.16 | 3,069 | 1,967 | 591.04 | Upgrade
|
| Levered Free Cash Flow | 328.65 | -229.03 | 829.6 | 2,206 | 1,981 | -38.43 | Upgrade
|
| Unlevered Free Cash Flow | 479.06 | -76.68 | 972.29 | 2,424 | 2,256 | 215.63 | Upgrade
|
| Change in Net Working Capital | -65.89 | 378.13 | 545.72 | 2,070 | 2,298 | 1,039 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.