Changzhou Xingyu Automotive Lighting Systems Co.,Ltd. (SHA:601799)
China
· Delayed Price · Currency is CNY 132.60
+6.01 (4.75%)
Apr 30, 2025, 3:00 PM CST
SHA:601799 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 | 1,488 | 1,408 | 1,102 | 941.42 | 949.52 | 1,160 | Upgrade
|
| Depreciation & Amortization | 481.13 | 481.13 | 377.22 | 305.55 | 241.83 | 192.06 | Upgrade
|
| Other Amortization | 79.52 | 79.52 | 82.04 | 66.79 | 61.39 | 64.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | 11.71 | 11.71 | 0.89 | 4.99 | 5.82 | 3.45 | Upgrade
|
| Loss (Gain) From Sale of Investments | -47.2 | -47.2 | -56.13 | -85.51 | -90.03 | -59.57 | Upgrade
|
| Provision & Write-off of Bad Debts | 76.77 | 76.77 | 92.83 | 14.72 | 8.68 | -19.32 | Upgrade
|
| Other Operating Activities | 185.75 | 21.54 | 22.14 | 22.96 | 45.58 | 37.28 | Upgrade
|
| Change in Accounts Receivable | -1,804 | -1,804 | -2,033 | -258.61 | -376.92 | -174.73 | Upgrade
|
| Change in Inventory | -410.18 | -410.18 | 58.85 | -378.34 | -425.95 | -65.16 | Upgrade
|
| Change in Accounts Payable | 1,077 | 1,077 | 1,057 | 797.83 | 86.34 | 715.46 | Upgrade
|
| Change in Other Net Operating Assets | 1.63 | 1.63 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 1,153 | 909.22 | 697.13 | 1,408 | 519.58 | 1,875 | Upgrade
|
| Operating Cash Flow Growth | 41.86% | 30.42% | -50.50% | 171.06% | -72.30% | 73.65% | Upgrade
|
| Capital Expenditures | -577.01 | -679.14 | -1,041 | -955.7 | -1,265 | -795.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.82 | 12.84 | 7.88 | 3.5 | 8.53 | 3.39 | Upgrade
|
| Investment in Securities | 745.85 | 20.01 | 1,396 | -146.23 | 238.6 | -1,182 | Upgrade
|
| Other Investing Activities | 49.61 | 46.75 | 66.76 | 84.73 | 79.8 | 64.54 | Upgrade
|
| Investing Cash Flow | 229.26 | -599.55 | 430.01 | -1,014 | -938.26 | -1,909 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 1,492 | Upgrade
|
| Total Debt Issued | - | - | - | - | - | 1,492 | Upgrade
|
| Long-Term Debt Repaid | - | -13.28 | -17.91 | -6.77 | -17.38 | -211 | Upgrade
|
| Total Debt Repaid | -13.28 | -13.28 | -17.91 | -6.77 | -17.38 | -211 | Upgrade
|
| Net Debt Issued (Repaid) | -13.28 | -13.28 | -17.91 | -6.77 | -17.38 | 1,281 | Upgrade
|
| Issuance of Common Stock | 38.88 | 38.88 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -220.03 | - | - | - | Upgrade
|
| Common Dividends Paid | -397.28 | -397.28 | -312.44 | -314.25 | -359.02 | -280.72 | Upgrade
|
| Other Financing Activities | 1.2 | - | - | - | -0.25 | -1.61 | Upgrade
|
| Financing Cash Flow | -370.48 | -371.68 | -550.37 | -321.02 | -376.65 | 999.12 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.63 | -27.75 | 30.2 | 14.33 | -9.08 | 0.29 | Upgrade
|
| Net Cash Flow | 1,015 | -89.76 | 606.97 | 87.98 | -804.41 | 965.72 | Upgrade
|
| Free Cash Flow | 575.76 | 230.08 | -343.5 | 452.66 | -745.62 | 1,080 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 311.61% | Upgrade
|
| Free Cash Flow Margin | 4.13% | 1.74% | -3.35% | 5.49% | -9.43% | 14.75% | Upgrade
|
| Free Cash Flow Per Share | 2.02 | 0.81 | -1.20 | 1.58 | -2.68 | 3.91 | Upgrade
|
| Cash Income Tax Paid | 618.86 | 576.02 | 394.45 | 299.24 | 408.39 | 400.76 | Upgrade
|
| Levered Free Cash Flow | 284.89 | -91.73 | -944.04 | -206.34 | -1,315 | 728.2 | Upgrade
|
| Unlevered Free Cash Flow | 291.34 | -87.73 | -943.35 | -206.16 | -1,293 | 737.03 | Upgrade
|
| Change in Net Working Capital | 700.13 | 926.33 | 1,069 | 181.57 | 947.1 | -479.94 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.