North Electro-Optic Co.,Ltd. (SHA:600184)
China
· Delayed Price · Currency is CNY 14.01
-0.22 (-1.55%)
May 16, 2025, 3:00 PM CST
North Electro-Optic 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 | -195.8 | -206.09 | 69.17 | 71.02 | 62.49 | 51.9 | Upgrade
|
| Depreciation & Amortization | 99.72 | 99.72 | 94.37 | 83.37 | 74.77 | 51.45 | Upgrade
|
| Other Amortization | 4.1 | 4.1 | 0.35 | 0.1 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | 0.35 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.22 | 0.22 | 0.39 | -0.12 | 0.15 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 9.69 | 9.69 | -12.5 | -14.26 | -15.66 | -7.72 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.7 | 1.7 | -0.09 | 0.37 | 0.32 | -3.2 | Upgrade
|
| Other Operating Activities | -177.52 | 1.44 | -0.82 | 3.29 | 3.33 | 7.12 | Upgrade
|
| Change in Accounts Receivable | -21.44 | -21.44 | -304.93 | -157.1 | 315.42 | -288.09 | Upgrade
|
| Change in Inventory | -159.32 | -159.32 | 18.18 | 55.4 | -121.36 | -46.2 | Upgrade
|
| Change in Accounts Payable | 320.79 | 320.79 | -304.6 | -450.8 | -517.01 | 1,193 | Upgrade
|
| Operating Cash Flow | -118.48 | 50.19 | -430.31 | -402.58 | -192.98 | 958.17 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 35.95% | Upgrade
|
| Capital Expenditures | -149.94 | -152.76 | -114.43 | -147.58 | -123.36 | -72.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.39 | 0.39 | 0.08 | 0.69 | 0.41 | 0.28 | Upgrade
|
| Investment in Securities | - | - | - | - | 3.29 | -31.5 | Upgrade
|
| Other Investing Activities | 0.36 | 0.36 | 2.1 | 2.31 | - | - | Upgrade
|
| Investing Cash Flow | -149.2 | -152.01 | -112.25 | -144.58 | -119.67 | -104.15 | Upgrade
|
| Short-Term Debt Issued | - | 11.09 | - | 4.84 | - | 50 | Upgrade
|
| Total Debt Issued | 95.09 | 11.09 | - | 4.84 | - | 50 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -4.84 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -10.82 | -10.94 | -5.73 | -55.71 | - | Upgrade
|
| Total Debt Repaid | -10.82 | -10.82 | -10.94 | -10.57 | -55.71 | - | Upgrade
|
| Net Debt Issued (Repaid) | 84.28 | 0.28 | -10.94 | -5.73 | -55.71 | 50 | Upgrade
|
| Issuance of Common Stock | 40 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | -29.56 | -29.27 | -29.33 | -25.51 | -17.07 | -19.58 | Upgrade
|
| Other Financing Activities | -1.2 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | 93.52 | -28.99 | -40.26 | -31.25 | -72.78 | 30.42 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.31 | 0.3 | 0.08 | 0.12 | -0.05 | -0.1 | Upgrade
|
| Net Cash Flow | -173.85 | -130.51 | -582.73 | -578.29 | -385.48 | 884.34 | Upgrade
|
| Free Cash Flow | -268.42 | -102.57 | -544.74 | -550.16 | -316.34 | 885.23 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 58.85% | Upgrade
|
| Free Cash Flow Margin | -19.55% | -7.91% | -24.75% | -21.89% | -9.55% | 35.52% | Upgrade
|
| Free Cash Flow Per Share | -0.53 | -0.20 | -1.07 | -1.08 | -0.62 | 1.74 | Upgrade
|
| Cash Income Tax Paid | 21.29 | 11.48 | 33.24 | 2.54 | 16.43 | 12.08 | Upgrade
|
| Levered Free Cash Flow | -260.79 | -100.79 | -598.63 | -587.63 | -345.01 | 956.08 | Upgrade
|
| Unlevered Free Cash Flow | -260.67 | -100.6 | -597.61 | -586.48 | -344.67 | 956.08 | Upgrade
|
| Change in Net Working Capital | 85.33 | -85.53 | 596.5 | 549.15 | 317.23 | -950.25 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.