Hunan Haili Chemical Industry Co.,Ltd. (SHA:600731)
China
· Delayed Price · Currency is CNY 6.82
-0.07 (-1.02%)
Jun 13, 2025, 2:45 PM CST
SHA:600731 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 | 312.32 | 265.4 | 273.78 | 352.27 | 266.68 | 296.4 | Upgrade
|
| Depreciation & Amortization | 117.62 | 117.62 | 92.46 | 83.04 | 61.04 | 52.19 | Upgrade
|
| Other Amortization | 0.03 | 0.03 | - | - | 0.02 | 0.03 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | -0.04 | -65.59 | 7.17 | 0.06 | 4.93 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.44 | -0.44 | -0 | 0.01 | -0.55 | 3.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.96 | -0.96 | -1.12 | -0.65 | -4.95 | -4.13 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.25 | 0.25 | -1.63 | 7.9 | 25.65 | 30.66 | Upgrade
|
| Other Operating Activities | 94.05 | 39.46 | 35.76 | 39.96 | 32.46 | 34.56 | Upgrade
|
| Change in Accounts Receivable | -85.65 | -85.65 | 157.73 | -53.38 | -380.83 | -83.59 | Upgrade
|
| Change in Inventory | 4.49 | 4.49 | -15.37 | -124.72 | -74.77 | 110.24 | Upgrade
|
| Change in Accounts Payable | 30.51 | 30.51 | -54.43 | -59.17 | 195.27 | -12.24 | Upgrade
|
| Change in Other Net Operating Assets | 1.01 | 1.01 | -0.59 | -0.74 | - | 2.63 | Upgrade
|
| Operating Cash Flow | 472.63 | 371.13 | 409.86 | 249.09 | 116.67 | 438.35 | Upgrade
|
| Operating Cash Flow Growth | 152.22% | -9.45% | 64.55% | 113.49% | -73.38% | 118.70% | Upgrade
|
| Capital Expenditures | -286.01 | -216.83 | -383.25 | -321.09 | -185.98 | -264.44 | Upgrade
|
| Sale of Property, Plant & Equipment | 54.88 | 54.87 | 5.67 | 9.33 | 5.93 | 10.52 | Upgrade
|
| Cash Acquisitions | - | - | -0.48 | - | - | - | Upgrade
|
| Investment in Securities | -5.43 | -5.43 | - | -2 | 90 | -90 | Upgrade
|
| Other Investing Activities | 0.25 | 0.25 | -4.08 | 0.23 | 11.04 | 2.14 | Upgrade
|
| Investing Cash Flow | -236.31 | -167.15 | -382.13 | -313.53 | -79.01 | -341.78 | Upgrade
|
| Long-Term Debt Issued | - | - | 1 | 897.8 | 360.35 | 920 | Upgrade
|
| Total Debt Issued | - | - | 1 | 897.8 | 360.35 | 920 | Upgrade
|
| Long-Term Debt Repaid | - | -8.33 | -394.26 | -426.27 | -692.6 | -696.9 | Upgrade
|
| Total Debt Repaid | -7.33 | -8.33 | -394.26 | -426.27 | -692.6 | -696.9 | Upgrade
|
| Net Debt Issued (Repaid) | -7.33 | -8.33 | -393.26 | 471.53 | -332.25 | 223.1 | Upgrade
|
| Issuance of Common Stock | - | - | 690.33 | 0.34 | 5.57 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -27.86 | - | Upgrade
|
| Common Dividends Paid | -126.71 | -127.42 | -21.25 | -16.82 | -43.62 | -29.73 | Upgrade
|
| Other Financing Activities | -87.14 | -72.39 | 15.79 | -105.67 | -37.36 | 56.06 | Upgrade
|
| Financing Cash Flow | -221.18 | -208.14 | 291.6 | 349.38 | -435.52 | 249.43 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.1 | 0.1 | 0.01 | 0.19 | 0 | 0 | Upgrade
|
| Net Cash Flow | 15.24 | -4.06 | 319.34 | 285.12 | -397.85 | 346 | Upgrade
|
| Free Cash Flow | 186.62 | 154.3 | 26.61 | -72.01 | -69.31 | 173.91 | Upgrade
|
| Free Cash Flow Growth | - | 479.76% | - | - | - | 70.10% | Upgrade
|
| Free Cash Flow Margin | 7.29% | 6.25% | 1.12% | -2.30% | -2.52% | 7.97% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 0.28 | 0.05 | -0.16 | -0.15 | 0.49 | Upgrade
|
| Cash Income Tax Paid | - | -2.79 | 32.37 | -47.79 | -7.57 | 27.57 | Upgrade
|
| Levered Free Cash Flow | -48.37 | 0.37 | -89.79 | -179.05 | -103.36 | 127.67 | Upgrade
|
| Unlevered Free Cash Flow | -41.26 | 7.2 | -82.31 | -168.78 | -93.54 | 140.18 | Upgrade
|
| Change in Net Working Capital | 79.06 | 73.63 | -77.25 | 194.36 | 171.88 | -120.61 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.