Ningbo Marine Company Limited (SHA:600798)
China
· Delayed Price · Currency is CNY 3.860
-0.110 (-2.77%)
May 30, 2025, 2:45 PM CST
Ningbo Marine Company 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 | 0.26 | 22.12 | 111.76 | 113.75 | 314.9 | 166.23 | Upgrade
|
| Depreciation & Amortization | 489.58 | 489.58 | 455.19 | 415.74 | 408.53 | 359.43 | Upgrade
|
| Other Amortization | 2.01 | 2.01 | - | - | 0.6 | 0.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.01 | -31.89 | -22.4 | -55.16 | 2.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.96 | 1.96 | -0.03 | 0.01 | 0.04 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -12.36 | -12.36 | 19.82 | -12.78 | -82.18 | -0.32 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.53 | 0.53 | -0.57 | 0.24 | -0.45 | 0.72 | Upgrade
|
| Other Operating Activities | 131.47 | 45.54 | 115.73 | 132.37 | 197.97 | 189.58 | Upgrade
|
| Change in Accounts Receivable | -118.62 | -118.62 | 155.89 | -89.32 | 141.92 | -144.17 | Upgrade
|
| Change in Inventory | 1.02 | 1.02 | 10.29 | -15.95 | -12.96 | 10.26 | Upgrade
|
| Change in Accounts Payable | 33.29 | 33.29 | 10.2 | -32.02 | -40.86 | -52.23 | Upgrade
|
| Operating Cash Flow | 535.69 | 471.62 | 825.09 | 491.49 | 892.65 | 533.25 | Upgrade
|
| Operating Cash Flow Growth | -26.46% | -42.84% | 67.88% | -44.94% | 67.40% | -34.92% | Upgrade
|
| Capital Expenditures | -134.45 | -143.33 | -102.67 | -255.89 | -283.15 | -186.21 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 58.57 | 32.31 | 69.71 | 19.99 | Upgrade
|
| Investment in Securities | 54.57 | 54.57 | -122.22 | - | -342.22 | - | Upgrade
|
| Other Investing Activities | 5 | 5 | 32.55 | 5.19 | 0.88 | 0.58 | Upgrade
|
| Investing Cash Flow | -74.88 | -83.76 | -133.78 | -218.4 | -554.78 | -165.64 | Upgrade
|
| Long-Term Debt Issued | - | 205 | 230 | 240 | 112.9 | 324 | Upgrade
|
| Total Debt Issued | 155 | 205 | 230 | 240 | 112.9 | 324 | Upgrade
|
| Long-Term Debt Repaid | - | -584.86 | -505.73 | -412.23 | -427.47 | -565.38 | Upgrade
|
| Total Debt Repaid | -539.96 | -584.86 | -505.73 | -412.23 | -427.47 | -565.38 | Upgrade
|
| Net Debt Issued (Repaid) | -384.96 | -379.86 | -275.73 | -172.23 | -314.56 | -241.37 | Upgrade
|
| Common Dividends Paid | -67.63 | -71.72 | -87.48 | -159.76 | -148.89 | -163.17 | Upgrade
|
| Other Financing Activities | -66.84 | -68.12 | -40.68 | -130.83 | -109.91 | -45.07 | Upgrade
|
| Financing Cash Flow | -519.42 | -519.7 | -403.89 | -462.82 | -573.37 | -449.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.75 | 1.7 | -0.08 | 0.04 | 0.1 | -2.68 | Upgrade
|
| Net Cash Flow | -57.86 | -130.14 | 287.34 | -189.68 | -235.4 | -84.69 | Upgrade
|
| Free Cash Flow | 401.23 | 328.29 | 722.42 | 235.6 | 609.5 | 347.04 | Upgrade
|
| Free Cash Flow Growth | -39.68% | -54.56% | 206.63% | -61.35% | 75.63% | -45.02% | Upgrade
|
| Free Cash Flow Margin | 16.92% | 13.50% | 31.87% | 11.36% | 26.01% | 15.21% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 0.27 | 0.60 | 0.20 | 0.51 | 0.29 | Upgrade
|
| Cash Income Tax Paid | 62.53 | 72.91 | 104.98 | 111.7 | 141.98 | 139.89 | Upgrade
|
| Levered Free Cash Flow | 363.44 | 250.14 | 652.38 | 111.95 | 449.15 | 176.73 | Upgrade
|
| Unlevered Free Cash Flow | 384.22 | 273.01 | 684.86 | 151.66 | 497.57 | 235.12 | Upgrade
|
| Change in Net Working Capital | -9.6 | 107 | -176.58 | 150.24 | -75.12 | 172.05 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.