BGRIMM Technology Co., Ltd. (SHA:600980)
China
· Delayed Price · Currency is CNY 16.45
+0.78 (4.98%)
May 6, 2025, 3:00 PM CST
BGRIMM Technology 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 | 106.93 | 105.82 | 91.75 | 83.51 | 94.46 | 47.87 | Upgrade
|
| Depreciation & Amortization | 31.55 | 31.55 | 24.94 | 24.46 | 23.92 | 18.72 | Upgrade
|
| Other Amortization | 0.06 | 0.06 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0.04 | -0.07 | -12.82 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 22.74 | 22.74 | 0.2 | 0.19 | 6.02 | 0.12 | Upgrade
|
| Loss (Gain) From Sale of Investments | -7.79 | -7.79 | -4.84 | -6.73 | -1.51 | -0 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.11 | 6.11 | 3.11 | 2.35 | 5.7 | -0.64 | Upgrade
|
| Other Operating Activities | -65.76 | -5 | -1.57 | -1.43 | 2.64 | 3.88 | Upgrade
|
| Change in Accounts Receivable | -76.8 | -76.8 | 33.2 | -85.21 | -13.91 | -62.51 | Upgrade
|
| Change in Inventory | -107.75 | -107.75 | -285.68 | -133.67 | -104.73 | -9.27 | Upgrade
|
| Change in Accounts Payable | 198.61 | 198.61 | 304.28 | 210.47 | 43.72 | 21.74 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | 0.54 | 1.06 | - | Upgrade
|
| Operating Cash Flow | 98.82 | 158.46 | 162.57 | 93.57 | 42.51 | 18.98 | Upgrade
|
| Operating Cash Flow Growth | -58.91% | -2.52% | 73.75% | 120.12% | 123.92% | -76.39% | Upgrade
|
| Capital Expenditures | -48.54 | -36.55 | -96.88 | -145.19 | -47.46 | -6.36 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.2 | 0.2 | 0 | 0.01 | 18.56 | 0.02 | Upgrade
|
| Investment in Securities | -333 | -273 | -48.65 | 168 | -168 | - | Upgrade
|
| Other Investing Activities | 3.7 | 2.82 | -0.68 | 2.82 | 20.05 | - | Upgrade
|
| Investing Cash Flow | -377.64 | -306.53 | -146.2 | 25.64 | -176.86 | -6.34 | Upgrade
|
| Long-Term Debt Issued | - | 53.4 | - | - | - | - | Upgrade
|
| Total Debt Issued | 53.4 | 53.4 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -3.88 | -1.53 | -3.15 | -2.41 | - | Upgrade
|
| Total Debt Repaid | -3.88 | -3.88 | -1.53 | -3.15 | -2.41 | - | Upgrade
|
| Net Debt Issued (Repaid) | 49.52 | 49.52 | -1.53 | -3.15 | -2.41 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | 68 | 186.79 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -0.17 | - | - | - | Upgrade
|
| Common Dividends Paid | -16.02 | -16.02 | -9.49 | -8.3 | -7.46 | -4.66 | Upgrade
|
| Other Financing Activities | - | - | - | -15.11 | -7.23 | -7.48 | Upgrade
|
| Financing Cash Flow | 33.5 | 33.5 | -11.2 | 41.45 | 169.69 | -12.14 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.12 | 1.53 | 0.21 | 0.94 | -0.41 | -0.34 | Upgrade
|
| Net Cash Flow | -244.2 | -113.04 | 5.38 | 161.59 | 34.93 | 0.17 | Upgrade
|
| Free Cash Flow | 50.28 | 121.91 | 65.69 | -51.63 | -4.96 | 12.63 | Upgrade
|
| Free Cash Flow Growth | -65.99% | 85.59% | - | - | - | -57.04% | Upgrade
|
| Free Cash Flow Margin | 4.12% | 10.26% | 7.07% | -5.93% | -0.58% | 2.31% | Upgrade
|
| Free Cash Flow Per Share | 0.27 | 0.64 | 0.34 | -0.28 | -0.03 | 0.08 | Upgrade
|
| Cash Income Tax Paid | 67.67 | 71.7 | 63.42 | 27.8 | 30.75 | 40.87 | Upgrade
|
| Levered Free Cash Flow | 5.72 | 89.38 | 79.87 | -90.63 | -53.32 | -14.58 | Upgrade
|
| Unlevered Free Cash Flow | 6.36 | 89.91 | 80.17 | -90.22 | -52.81 | -14.58 | Upgrade
|
| Change in Net Working Capital | 55.49 | -17.89 | -100.32 | 7.19 | 81.03 | 48.38 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.