Grinm Advanced Materials Co., Ltd. (SHA:600206)
China
· Delayed Price · Currency is CNY 17.40
-0.05 (-0.29%)
Jun 6, 2025, 3:00 PM CST
Grinm Advanced Materials 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 | 214.62 | 147.69 | 226.46 | 270.03 | 238.76 | 170.29 | Upgrade
|
| Depreciation & Amortization | 130.25 | 130.25 | 113.73 | 99.47 | 83.89 | 63.29 | Upgrade
|
| Other Amortization | 13.34 | 13.34 | 10.17 | 5.82 | 7 | 3.34 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.41 | 1.41 | -0.2 | -0.55 | -6.38 | 4.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.17 | 2.17 | 1.9 | 1.5 | 13.51 | 7.16 | Upgrade
|
| Loss (Gain) From Sale of Investments | -29.64 | -29.64 | -16.65 | -17.09 | -81.84 | -39.84 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.95 | 5.95 | 3.97 | 2.74 | 0.77 | 0.46 | Upgrade
|
| Other Operating Activities | 181.1 | 1.55 | 76.3 | 74.97 | 50.45 | 49.06 | Upgrade
|
| Change in Accounts Receivable | -206.05 | -206.05 | -144.15 | -11.27 | -68.46 | -173.82 | Upgrade
|
| Change in Inventory | 192.78 | 192.78 | -215.88 | -220.94 | -206.74 | -151.46 | Upgrade
|
| Change in Accounts Payable | -311.8 | -311.8 | 165.32 | -45.24 | 270.82 | 32.67 | Upgrade
|
| Operating Cash Flow | 191.96 | -54.52 | 220.86 | 157.25 | 304.29 | -28.89 | Upgrade
|
| Operating Cash Flow Growth | 257.36% | - | 40.45% | -48.32% | - | - | Upgrade
|
| Capital Expenditures | -101.02 | -97.05 | -246.54 | -301.04 | -133.62 | -201.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 30.47 | 30.62 | 2.28 | 3.51 | 11.1 | 0.88 | Upgrade
|
| Divestitures | - | - | - | 0.01 | 34.59 | - | Upgrade
|
| Investment in Securities | 237.41 | -120.05 | 240.42 | -230.67 | 240.45 | 285.26 | Upgrade
|
| Other Investing Activities | 28.24 | 28.12 | 17.62 | 26.62 | 57.58 | 10.12 | Upgrade
|
| Investing Cash Flow | 195.1 | -158.36 | 13.78 | -501.57 | 210.1 | 94.29 | Upgrade
|
| Short-Term Debt Issued | - | - | 280 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,698 | 889.16 | 1,460 | 620.07 | 400 | Upgrade
|
| Total Debt Issued | 1,606 | 1,698 | 1,169 | 1,460 | 620.07 | 400 | Upgrade
|
| Long-Term Debt Repaid | - | -1,638 | -843.04 | -1,189 | -494.52 | -254.8 | Upgrade
|
| Total Debt Repaid | -1,700 | -1,638 | -843.04 | -1,189 | -494.52 | -254.8 | Upgrade
|
| Net Debt Issued (Repaid) | -94.44 | 60.11 | 326.12 | 270.71 | 125.54 | 145.2 | Upgrade
|
| Issuance of Common Stock | - | 108.56 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -475.43 | - | - | -0.23 | -0.15 | -0.35 | Upgrade
|
| Common Dividends Paid | -155.73 | -151.91 | -145.45 | -98.57 | -115.49 | -12.92 | Upgrade
|
| Other Financing Activities | 467.43 | 469.04 | -0.8 | 8.4 | 16.24 | 36 | Upgrade
|
| Financing Cash Flow | -258.16 | 485.81 | 179.87 | 180.32 | 26.14 | 167.94 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.71 | 4.21 | 2 | 4.38 | -3.49 | 0.79 | Upgrade
|
| Net Cash Flow | 132.61 | 277.13 | 416.52 | -159.62 | 537.03 | 234.13 | Upgrade
|
| Free Cash Flow | 90.94 | -151.58 | -25.68 | -143.79 | 170.67 | -230.85 | Upgrade
|
| Free Cash Flow Margin | 1.04% | -1.66% | -0.24% | -0.94% | 1.06% | -1.78% | Upgrade
|
| Free Cash Flow Per Share | 0.10 | -0.18 | -0.03 | -0.17 | 0.21 | -0.27 | Upgrade
|
| Cash Interest Paid | 6.76 | 6.76 | 1.59 | 1.5 | 0.8 | 0.81 | Upgrade
|
| Cash Income Tax Paid | 84.18 | 71.1 | 88.92 | 144.85 | 128.01 | 70.94 | Upgrade
|
| Levered Free Cash Flow | 263.54 | -541.96 | 870.11 | -917.09 | 349.83 | -457.21 | Upgrade
|
| Unlevered Free Cash Flow | 290.57 | -514.51 | 891.67 | -896.28 | 365.22 | -449.93 | Upgrade
|
| Change in Net Working Capital | -210.21 | 570.52 | -873.14 | 875.45 | -278.35 | 418.24 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.