Shanghai Dragon Corporation (SHA:600630)
China
· Delayed Price · Currency is CNY 8.39
-0.11 (-1.29%)
Jun 5, 2025, 2:45 PM CST
Shanghai Dragon 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 | 39.42 | 39.99 | 15.95 | -522.18 | -304.6 | -294.19 | Upgrade
|
| Depreciation & Amortization | 59.08 | 59.08 | 64.98 | 69.76 | 75.15 | 40.04 | Upgrade
|
| Other Amortization | 8.32 | 8.32 | 2.74 | 10.17 | 15.11 | 18.17 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.24 | 0.24 | -3.85 | -1.43 | -1.16 | -8.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.08 | -0.08 | 1.12 | 20.9 | 0.1 | 0.4 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -0.11 | -19.44 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -5.39 | -5.39 | 16.06 | 15.35 | 34.37 | 15.9 | Upgrade
|
| Other Operating Activities | -17.17 | 28.82 | 17.4 | 255.62 | 107.74 | 87.57 | Upgrade
|
| Change in Accounts Receivable | 98.82 | 98.82 | -71.75 | 357.46 | 208.45 | -14.97 | Upgrade
|
| Change in Inventory | 97.93 | 97.93 | 90.22 | -155.73 | -8.3 | 352.94 | Upgrade
|
| Change in Accounts Payable | -123.75 | -123.75 | 71.55 | 52.93 | -31.4 | -54.21 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | 38.65 | Upgrade
|
| Operating Cash Flow | 157.3 | 203.86 | 203.71 | 103.65 | 75.48 | 189.42 | Upgrade
|
| Operating Cash Flow Growth | 2.68% | 0.08% | 96.55% | 37.31% | -60.15% | - | Upgrade
|
| Capital Expenditures | -11.13 | -11.22 | -12.57 | -11.83 | -27.61 | -131.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.65 | 1.99 | 6.55 | 3.86 | 1.32 | 15.37 | Upgrade
|
| Divestitures | - | - | - | - | 20.45 | - | Upgrade
|
| Investment in Securities | - | - | -0.25 | 0.12 | - | - | Upgrade
|
| Other Investing Activities | 0 | 0 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -9.47 | -9.23 | -6.27 | -7.85 | -5.84 | -116.48 | Upgrade
|
| Long-Term Debt Issued | - | 230 | 395 | 434.86 | - | 807.38 | Upgrade
|
| Total Debt Issued | 337.07 | 230 | 395 | 434.86 | - | 807.38 | Upgrade
|
| Long-Term Debt Repaid | - | -356.04 | -506.09 | -544.93 | -842.73 | -790.89 | Upgrade
|
| Total Debt Repaid | -483.11 | -356.04 | -506.09 | -544.93 | -842.73 | -790.89 | Upgrade
|
| Net Debt Issued (Repaid) | -146.04 | -126.04 | -111.09 | -110.08 | -842.73 | 16.49 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 746.91 | - | Upgrade
|
| Common Dividends Paid | -13.87 | -15.2 | -13.29 | -22.01 | -20.47 | -27.77 | Upgrade
|
| Other Financing Activities | 1.01 | -3.4 | -0.72 | -0.62 | 55.86 | 14.67 | Upgrade
|
| Financing Cash Flow | -158.9 | -144.64 | -125.1 | -132.71 | -60.44 | 3.39 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.75 | 2.28 | 7.71 | 1.99 | -0.99 | -5.56 | Upgrade
|
| Net Cash Flow | -9.33 | 52.29 | 80.05 | -34.92 | 8.21 | 70.77 | Upgrade
|
| Free Cash Flow | 146.18 | 192.64 | 191.14 | 91.82 | 47.87 | 57.58 | Upgrade
|
| Free Cash Flow Growth | 3.89% | 0.79% | 108.17% | 91.79% | -16.85% | - | Upgrade
|
| Free Cash Flow Margin | 8.25% | 10.88% | 10.75% | 4.18% | 1.62% | 1.77% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 0.43 | 0.48 | 0.22 | 0.11 | 0.14 | Upgrade
|
| Cash Income Tax Paid | - | -6.52 | -41.85 | -72.02 | -114.06 | -110.16 | Upgrade
|
| Levered Free Cash Flow | 109.08 | 145.59 | 160.97 | 291.39 | 125.94 | 113.32 | Upgrade
|
| Unlevered Free Cash Flow | 115.98 | 153.32 | 171.07 | 304.91 | 140.71 | 129.18 | Upgrade
|
| Change in Net Working Capital | -37.09 | -77.36 | -110.73 | -499.87 | -279.66 | -349.34 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.