Shanghai Jahwa United Co., Ltd. (SHA:600315)
China
· Delayed Price · Currency is CNY 22.80
+0.92 (4.20%)
Apr 25, 2025, 3:00 PM CST
Shanghai Jahwa United 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 | -872.17 | -833.09 | 500.05 | 472.04 | 649.25 | 430.2 | Upgrade
|
| Depreciation & Amortization | 204.18 | 204.18 | 174.64 | 213.51 | 230.91 | 180.13 | Upgrade
|
| Other Amortization | 17.44 | 17.44 | 47.61 | 20.95 | 34.57 | 55.42 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.28 | -0.28 | -0.01 | -1.08 | 1.54 | 0.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | 693.68 | 693.68 | - | - | 2.2 | 11.8 | Upgrade
|
| Loss (Gain) From Sale of Investments | 50.87 | 50.87 | -196.87 | 60.35 | -166.75 | -199.29 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 28.92 | 18.09 | -20.34 | 17.02 | Upgrade
|
| Other Operating Activities | 103.09 | 18.66 | 75.55 | 56.66 | 58.32 | 119.69 | Upgrade
|
| Change in Accounts Receivable | 459.31 | 459.31 | 143.56 | -209.21 | -14.69 | 132.93 | Upgrade
|
| Change in Inventory | 106.89 | 106.89 | 130.92 | -80.45 | -52.46 | -5.38 | Upgrade
|
| Change in Accounts Payable | -429.33 | -429.33 | -814.74 | 124.05 | 167.49 | -124.99 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -33.47 | -2.8 | 114.06 | 35.5 | Upgrade
|
| Operating Cash Flow | 318.56 | 273.2 | 103.15 | 664.89 | 993.1 | 643.43 | Upgrade
|
| Operating Cash Flow Growth | 46.53% | 164.86% | -84.49% | -33.05% | 54.34% | -14.07% | Upgrade
|
| Capital Expenditures | -96.87 | -96.19 | -119.28 | -114.22 | -140.62 | -105.53 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.48 | 3.64 | 0.17 | 0.97 | 1.61 | 0.33 | Upgrade
|
| Investment in Securities | -447.62 | -97.62 | -371.91 | -251.5 | -367.97 | -672.82 | Upgrade
|
| Other Investing Activities | 85.19 | 83.83 | 130.14 | 209.29 | 123.34 | 107.06 | Upgrade
|
| Investing Cash Flow | -450.81 | -106.34 | -360.88 | -155.45 | -383.65 | -670.95 | Upgrade
|
| Long-Term Debt Issued | - | 145.2 | 43.94 | 5.17 | - | 1,068 | Upgrade
|
| Total Debt Issued | 530.1 | 145.2 | 43.94 | 5.17 | - | 1,068 | Upgrade
|
| Long-Term Debt Repaid | - | -360.44 | -286.1 | -138.76 | -59.86 | -1,130 | Upgrade
|
| Net Debt Issued (Repaid) | -128.1 | -215.24 | -242.15 | -133.59 | -59.86 | -62.31 | Upgrade
|
| Issuance of Common Stock | - | - | - | 12.08 | 47.22 | 131.53 | Upgrade
|
| Repurchase of Common Stock | - | - | -58.69 | -28.08 | -42.81 | - | Upgrade
|
| Common Dividends Paid | -224.67 | -228.54 | -198.2 | -234.24 | -166.18 | -205.43 | Upgrade
|
| Other Financing Activities | -198.22 | -101.66 | -0.01 | -0.01 | -6.73 | - | Upgrade
|
| Financing Cash Flow | -550.99 | -545.44 | -499.05 | -383.84 | -228.37 | -136.21 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13.8 | -7.99 | 10.1 | -37.69 | -70.53 | -58.07 | Upgrade
|
| Net Cash Flow | -697.05 | -386.57 | -746.68 | 87.92 | 310.54 | -221.8 | Upgrade
|
| Free Cash Flow | 221.69 | 177.01 | -16.13 | 550.67 | 852.48 | 537.91 | Upgrade
|
| Free Cash Flow Growth | 88.16% | - | - | -35.40% | 58.48% | -4.60% | Upgrade
|
| Free Cash Flow Margin | 4.05% | 3.12% | -0.24% | 7.75% | 11.15% | 7.65% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 0.26 | -0.02 | 0.82 | 1.26 | 0.80 | Upgrade
|
| Cash Income Tax Paid | 327.59 | 401.3 | 421.42 | 472.34 | 597.3 | 588.95 | Upgrade
|
| Levered Free Cash Flow | -369.62 | -446.73 | -233.67 | 638.54 | 591.22 | 581.59 | Upgrade
|
| Unlevered Free Cash Flow | -368.17 | -446.73 | -191.22 | 666.83 | 609.52 | 621.5 | Upgrade
|
| Change in Net Working Capital | 356.6 | 508.08 | 479.38 | -185.97 | -2.95 | -204.25 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.