Apple Flavor & Fragrance Group Co.,Ltd. (SHA:603020)
China
· Delayed Price · Currency is CNY 9.15
+0.03 (0.33%)
Jun 30, 2025, 2:45 PM CST
SHA:603020 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 | 157.2 | 159.08 | 90.77 | 110.02 | 202.6 | 170.24 | Upgrade
|
Depreciation & Amortization | 84.65 | 84.65 | 70.32 | 60.39 | 47.98 | 42.72 | Upgrade
|
Other Amortization | 1.02 | 1.02 | 1.62 | 5.13 | 5.1 | 4.23 | Upgrade
|
Loss (Gain) From Sale of Assets | -5.93 | -5.93 | 0.94 | -0.21 | -0.09 | 0.07 | Upgrade
|
Asset Writedown & Restructuring Costs | -0.03 | -0.03 | 1.56 | 2.25 | 9.6 | 16.81 | Upgrade
|
Loss (Gain) From Sale of Investments | -85.33 | -85.33 | -30.33 | -24.45 | -78.63 | -37.25 | Upgrade
|
Provision & Write-off of Bad Debts | 5.17 | 5.17 | 7.67 | 9.86 | 1.19 | 1.08 | Upgrade
|
Other Operating Activities | -88.05 | 42.94 | 24.46 | 18.63 | 49.73 | 32.47 | Upgrade
|
Change in Accounts Receivable | -48.96 | -48.96 | 183.91 | -5.09 | -106.48 | -25.04 | Upgrade
|
Change in Inventory | 67.14 | 67.14 | 30.94 | -132.19 | -124.47 | -7.46 | Upgrade
|
Change in Accounts Payable | -1.65 | -1.65 | -158.72 | 35.37 | 122.39 | 22.89 | Upgrade
|
Change in Other Net Operating Assets | 0.28 | 0.28 | 0.41 | 1.67 | 2.21 | 0.05 | Upgrade
|
Operating Cash Flow | 86.27 | 219.14 | 225.43 | 82.42 | 136.87 | 220.24 | Upgrade
|
Operating Cash Flow Growth | -75.26% | -2.79% | 173.53% | -39.78% | -37.85% | 2.73% | Upgrade
|
Capital Expenditures | -73.23 | -88.79 | -150.97 | -201.04 | -324.86 | -139.48 | Upgrade
|
Sale of Property, Plant & Equipment | 11.99 | 12 | 0.17 | 2.01 | 1.27 | 0.22 | Upgrade
|
Divestitures | 149.28 | 149.28 | 50.74 | - | - | - | Upgrade
|
Investment in Securities | -276 | -490.09 | -82.92 | 247.16 | -503.3 | 75.8 | Upgrade
|
Other Investing Activities | 47.87 | 19.54 | 18.47 | 36.98 | 28.31 | 5.45 | Upgrade
|
Investing Cash Flow | -140.1 | -398.05 | -164.52 | 85.1 | -798.58 | -58.02 | Upgrade
|
Short-Term Debt Issued | - | 117.1 | 177.65 | 180.18 | 56.4 | 133.07 | Upgrade
|
Total Debt Issued | 81.3 | 117.1 | 177.65 | 180.18 | 56.4 | 133.07 | Upgrade
|
Short-Term Debt Repaid | - | -84.15 | -102.52 | -134.67 | -94.53 | -124.62 | Upgrade
|
Long-Term Debt Repaid | - | -8.92 | -9.93 | -11.54 | -5.75 | -0.42 | Upgrade
|
Total Debt Repaid | -65.42 | -93.06 | -112.45 | -146.21 | -100.28 | -125.04 | Upgrade
|
Net Debt Issued (Repaid) | 15.88 | 24.04 | 65.2 | 33.97 | -43.88 | 8.03 | Upgrade
|
Issuance of Common Stock | - | - | - | - | 733 | - | Upgrade
|
Repurchase of Common Stock | - | - | - | -78.6 | - | - | Upgrade
|
Common Dividends Paid | -39.41 | -40.35 | -24.29 | -59.42 | -52.61 | -57.23 | Upgrade
|
Other Financing Activities | -1.56 | 0.9 | -10.76 | - | 13.41 | 1.4 | Upgrade
|
Financing Cash Flow | -25.08 | -15.41 | 30.14 | -104.05 | 649.92 | -47.8 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.65 | -0.28 | 1.47 | 1.97 | -1.12 | -6.97 | Upgrade
|
Net Cash Flow | -78.26 | -194.61 | 92.52 | 65.43 | -12.91 | 107.45 | Upgrade
|
Free Cash Flow | 13.04 | 130.35 | 74.46 | -118.62 | -187.99 | 80.76 | Upgrade
|
Free Cash Flow Growth | -94.60% | 75.06% | - | - | - | -24.51% | Upgrade
|
Free Cash Flow Margin | 0.51% | 4.86% | 2.67% | -3.70% | -5.62% | 3.03% | Upgrade
|
Free Cash Flow Per Share | 0.04 | 0.35 | 0.20 | -0.31 | -0.57 | 0.25 | Upgrade
|
Cash Income Tax Paid | 106.53 | 99.32 | 95.81 | 80.12 | 118.73 | 94.07 | Upgrade
|
Levered Free Cash Flow | 477.17 | 297.18 | 53.32 | -171.65 | -201.11 | -14.55 | Upgrade
|
Unlevered Free Cash Flow | 479.04 | 299.64 | 55.36 | -168.69 | -199.31 | -12.85 | Upgrade
|
Change in Net Working Capital | -388.77 | -214.96 | -76.12 | 115.56 | 77.52 | 42.96 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.