Shan Xi Hua Yang Group New Energy Co.,Ltd. (SHA: 600348)
China
· Delayed Price · Currency is CNY 7.18
-0.08 (-1.10%)
Dec 20, 2024, 3:00 PM CST
Shan Xi Hua Yang Group New Energy Co.,Ltd. Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 2,727 | 5,179 | 7,024 | 3,531 | 1,505 | 1,701 | Upgrade
|
| Depreciation & Amortization | 2,513 | 2,513 | 2,418 | 2,298 | 2,218 | 2,121 | Upgrade
|
| Other Amortization | 7.73 | 7.73 | 7.66 | 23.4 | 9.94 | 9.64 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.27 | -1.27 | -4.56 | 1.14 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | -9.16 | -9.16 | 677.46 | 2,424 | 17.18 | 25.24 | Upgrade
|
| Loss (Gain) From Sale of Investments | -94.28 | -94.28 | -129.71 | -111.91 | -540.04 | -85.93 | Upgrade
|
| Provision & Write-off of Bad Debts | 319.42 | 319.42 | 350.13 | 499.8 | 446.38 | 338.98 | Upgrade
|
| Other Operating Activities | 1,465 | 1,453 | 1,605 | 1,660 | 1,055 | 494.04 | Upgrade
|
| Change in Accounts Receivable | -862.59 | -862.59 | 589.11 | -3,943 | -1,624 | -1,396 | Upgrade
|
| Change in Inventory | 28.46 | 28.46 | -66.28 | 38.38 | -39.48 | -68.79 | Upgrade
|
| Change in Accounts Payable | -1,470 | -1,470 | -2,432 | 2,287 | 1,065 | 201.26 | Upgrade
|
| Operating Cash Flow | 4,498 | 6,938 | 9,970 | 8,470 | 3,967 | 3,505 | Upgrade
|
| Operating Cash Flow Growth | -53.59% | -30.41% | 17.72% | 113.48% | 13.19% | -6.88% | Upgrade
|
| Capital Expenditures | -14,531 | -6,591 | -4,554 | -1,671 | -2,148 | -3,092 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.07 | 18.07 | 4.17 | 67.5 | 5.05 | 0.1 | Upgrade
|
| Cash Acquisitions | -46.39 | -46.39 | - | - | - | - | Upgrade
|
| Divestitures | - | - | 0.01 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -477.04 | -477.04 | -477.04 | -477.04 | -2,499 | - | Upgrade
|
| Investment in Securities | 67.34 | 69.1 | -20.66 | -192.36 | - | - | Upgrade
|
| Other Investing Activities | - | - | 78.48 | 1.05 | 60.35 | 41.95 | Upgrade
|
| Investing Cash Flow | -14,969 | -7,027 | -4,969 | -2,272 | -4,582 | -3,049 | Upgrade
|
| Long-Term Debt Issued | - | 8,413 | 11,265 | 19,404 | 8,950 | 6,969 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -49 | -1,518 | - | Upgrade
|
| Long-Term Debt Repaid | - | -8,129 | -12,582 | -17,092 | -4,012 | -8,122 | Upgrade
|
| Total Debt Repaid | -8,254 | -8,129 | -12,582 | -17,141 | -5,530 | -8,122 | Upgrade
|
| Net Debt Issued (Repaid) | 4,971 | 284.38 | -1,317 | 2,263 | 3,420 | -1,154 | Upgrade
|
| Issuance of Common Stock | - | - | 5 | 50 | 989.4 | 992.05 | Upgrade
|
| Common Dividends Paid | -3,312 | -2,872 | -2,039 | -1,798 | -1,508 | -1,379 | Upgrade
|
| Other Financing Activities | 4,236 | 246.97 | -132.08 | 237.33 | 15.35 | 894.07 | Upgrade
|
| Financing Cash Flow | 4,895 | -3,341 | -3,484 | 752.22 | 2,916 | -646.41 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.99 | 1.62 | 10.13 | -0.86 | -1.51 | -2.71 | Upgrade
|
| Net Cash Flow | -5,575 | -3,428 | 1,528 | 6,949 | 2,300 | -193.69 | Upgrade
|
| Free Cash Flow | -10,033 | 347.55 | 5,417 | 6,799 | 1,819 | 413.37 | Upgrade
|
| Free Cash Flow Growth | - | -93.58% | -20.33% | 273.78% | 340.01% | -15.04% | Upgrade
|
| Free Cash Flow Margin | -39.39% | 1.22% | 15.46% | 17.88% | 5.83% | 1.27% | Upgrade
|
| Free Cash Flow Per Share | -2.77 | 0.10 | 1.50 | 1.88 | 0.50 | 0.11 | Upgrade
|
| Cash Income Tax Paid | 5,024 | 6,927 | 9,132 | 4,779 | 2,282 | 3,478 | Upgrade
|
| Levered Free Cash Flow | -11,158 | -591.16 | 5,495 | 8,331 | 1,339 | 2,423 | Upgrade
|
| Unlevered Free Cash Flow | -10,743 | -225.83 | 5,907 | 8,841 | 1,620 | 2,693 | Upgrade
|
| Change in Net Working Capital | 1,096 | 719.61 | -1,150 | -2,863 | -2,696 | -2,081 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.