Beijing Haohua Energy Resource Co., Ltd. (SHA:601101)
China
· Delayed Price · Currency is CNY 7.33
+0.06 (0.83%)
May 30, 2025, 2:45 PM CST
SHA:601101 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 | 861.27 | 1,037 | 1,040 | 1,344 | 2,014 | 47.9 | Upgrade
|
| Depreciation & Amortization | 923.02 | 923.02 | 779.48 | 528.8 | 498.98 | 603.13 | Upgrade
|
| Other Amortization | 38.69 | 38.69 | 26.66 | 18.55 | 15.05 | 6.87 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.08 | -0.08 | -52.42 | -0.52 | -3 | 0.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 51.86 | 51.86 | 286.13 | 12.19 | 14.18 | 7.64 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1.06 | 1.06 | -0.11 | 362.45 | -41.3 | 9.51 | Upgrade
|
| Provision & Write-off of Bad Debts | 0 | 0 | -2.32 | -14.1 | 4.71 | 1.37 | Upgrade
|
| Other Operating Activities | 447.5 | 875.3 | 1,065 | 1,246 | 1,324 | 435.52 | Upgrade
|
| Change in Accounts Receivable | -204.07 | -204.07 | 261.82 | 328.02 | -75.01 | 167.65 | Upgrade
|
| Change in Inventory | -37.74 | -37.74 | 74.68 | 121.02 | 66.65 | 153.44 | Upgrade
|
| Change in Accounts Payable | 706 | 706 | 158.89 | 279.83 | 465.72 | 300.08 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -0.86 | - | - | - | Upgrade
|
| Operating Cash Flow | 2,798 | 3,401 | 3,655 | 4,207 | 4,279 | 1,763 | Upgrade
|
| Operating Cash Flow Growth | -24.80% | -6.95% | -13.12% | -1.69% | 142.72% | -7.87% | Upgrade
|
| Capital Expenditures | -921.74 | -1,092 | -2,370 | -1,721 | -1,461 | -1,016 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.1 | 0.14 | 70.8 | 0.49 | 123.11 | 2.1 | Upgrade
|
| Investment in Securities | 15.67 | 15.36 | 26.91 | -152 | - | - | Upgrade
|
| Other Investing Activities | - | 1.3 | 0.14 | 126.41 | 1,137 | -16.26 | Upgrade
|
| Investing Cash Flow | -905.97 | -1,075 | -2,272 | -1,746 | -200.77 | -1,030 | Upgrade
|
| Long-Term Debt Issued | - | 2,300 | 1,858 | 6,292 | 2,937 | 4,901 | Upgrade
|
| Total Debt Issued | 2,440 | 2,300 | 1,858 | 6,292 | 2,937 | 4,901 | Upgrade
|
| Long-Term Debt Repaid | - | -4,455 | -1,792 | -5,699 | -3,668 | -5,872 | Upgrade
|
| Total Debt Repaid | -3,375 | -4,455 | -1,792 | -5,699 | -3,668 | -5,872 | Upgrade
|
| Net Debt Issued (Repaid) | -935.37 | -2,155 | 66.28 | 592.72 | -731.07 | -970.76 | Upgrade
|
| Common Dividends Paid | -705.27 | -739.24 | -813.83 | -1,068 | -522.36 | -543.26 | Upgrade
|
| Other Financing Activities | -490.41 | -490.41 | -820.63 | -867.9 | -296.99 | -285.84 | Upgrade
|
| Financing Cash Flow | -2,131 | -3,385 | -1,568 | -1,343 | -1,550 | -1,800 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.03 | -0.04 | 0.09 | 0.39 | -0.1 | -0.39 | Upgrade
|
| Net Cash Flow | -239.12 | -1,059 | -184.71 | 1,119 | 2,528 | -1,067 | Upgrade
|
| Free Cash Flow | 1,876 | 2,310 | 1,286 | 2,486 | 2,818 | 747.36 | Upgrade
|
| Free Cash Flow Growth | 53.68% | 79.65% | -48.29% | -11.77% | 277.03% | -31.91% | Upgrade
|
| Free Cash Flow Margin | 20.26% | 25.27% | 15.24% | 26.77% | 33.67% | 17.13% | Upgrade
|
| Free Cash Flow Per Share | 1.30 | 1.60 | 0.89 | 1.72 | 1.96 | 0.52 | Upgrade
|
| Cash Income Tax Paid | 1,932 | 2,042 | 2,152 | 13.69 | 33.75 | 907.49 | Upgrade
|
| Levered Free Cash Flow | 1,717 | 1,858 | 110.87 | 1,966 | 1,243 | 111.82 | Upgrade
|
| Unlevered Free Cash Flow | 1,837 | 1,991 | 263.58 | 2,096 | 1,434 | 322.66 | Upgrade
|
| Change in Net Working Capital | -532.86 | -657.82 | -63.53 | -1,028 | 117.27 | -327.03 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.