Jiangsu Changshu Automotive Trim Group Co., Ltd. (SHA:603035)
China
· Delayed Price · Currency is CNY 13.58
+0.01 (0.07%)
Jun 5, 2025, 3:00 PM CST
SHA:603035 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 | 408.73 | 425.46 | 546.03 | 511.72 | 420.27 | 361.84 | Upgrade
|
| Depreciation & Amortization | 369.29 | 369.29 | 302.27 | 281.72 | 255.34 | 219.18 | Upgrade
|
| Other Amortization | 338.56 | 338.56 | 103.67 | 101.29 | 57.89 | 58.54 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.16 | 0.16 | -0.25 | -0.63 | 0.51 | -0.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.09 | -0.09 | 0.76 | 13.12 | -0.03 | 0.17 | Upgrade
|
| Loss (Gain) From Sale of Investments | -252.64 | -252.64 | -211.65 | -225.24 | -283.32 | -291.69 | Upgrade
|
| Provision & Write-off of Bad Debts | 57.67 | 57.67 | 22.31 | 18.14 | 20.02 | 7.82 | Upgrade
|
| Other Operating Activities | 79.71 | 110.7 | 51.72 | 43.9 | 73.47 | 97.71 | Upgrade
|
| Change in Accounts Receivable | -658.13 | -658.13 | -1,226 | -728.37 | -232.5 | -68.26 | Upgrade
|
| Change in Inventory | -92.01 | -92.01 | -161.52 | -138.8 | -81.83 | -25.45 | Upgrade
|
| Change in Accounts Payable | 4.79 | 4.79 | 363.87 | 553.76 | 104.57 | -7.55 | Upgrade
|
| Operating Cash Flow | 214.87 | 262.61 | -195.68 | 415.26 | 340.53 | 370.34 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | 21.95% | -8.05% | -34.52% | Upgrade
|
| Capital Expenditures | -337.73 | -362.72 | -463.6 | -329.84 | -209.37 | -403.24 | Upgrade
|
| Sale of Property, Plant & Equipment | 9.09 | 5.4 | 3.39 | 0.65 | 2.29 | 9.97 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -5.45 | - | Upgrade
|
| Investment in Securities | 179 | 179 | 0.11 | 40 | 84 | -249.12 | Upgrade
|
| Other Investing Activities | 7.33 | -0.58 | 184.01 | 163.52 | 125.91 | 114.71 | Upgrade
|
| Investing Cash Flow | -142.31 | -178.9 | -276.09 | -125.66 | -2.62 | -527.69 | Upgrade
|
| Long-Term Debt Issued | - | 1,914 | 2,162 | 1,803 | 1,355 | 1,684 | Upgrade
|
| Total Debt Issued | 2,092 | 1,914 | 2,162 | 1,803 | 1,355 | 1,684 | Upgrade
|
| Long-Term Debt Repaid | - | -1,680 | -1,649 | -1,657 | -1,628 | -1,809 | Upgrade
|
| Total Debt Repaid | -1,730 | -1,680 | -1,649 | -1,657 | -1,628 | -1,809 | Upgrade
|
| Net Debt Issued (Repaid) | 361.64 | 234.76 | 512.36 | 146.34 | -272.08 | -125.73 | Upgrade
|
| Repurchase of Common Stock | -103.72 | -103.72 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -212.97 | -214.01 | -200.88 | -176.59 | -159.19 | -139.55 | Upgrade
|
| Other Financing Activities | -42.87 | - | -4.27 | -0.7 | 8.28 | -11.74 | Upgrade
|
| Financing Cash Flow | 2.08 | -82.97 | 307.21 | -30.95 | -423 | -277.03 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.62 | -0.35 | 0.58 | 1.13 | -0.66 | -0.29 | Upgrade
|
| Net Cash Flow | 76.26 | 0.38 | -163.98 | 259.78 | -85.74 | -434.66 | Upgrade
|
| Free Cash Flow | -122.86 | -100.12 | -659.28 | 85.42 | 131.16 | -32.9 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -34.87% | - | - | Upgrade
|
| Free Cash Flow Margin | -2.07% | -1.77% | -14.34% | 2.33% | 5.00% | -1.48% | Upgrade
|
| Free Cash Flow Per Share | -0.33 | -0.26 | -1.74 | 0.23 | 0.36 | -0.10 | Upgrade
|
| Cash Interest Paid | 2.06 | 2.06 | 2.46 | 1.56 | 1.61 | 1.71 | Upgrade
|
| Cash Income Tax Paid | 295.02 | 276.01 | 213.69 | 187.22 | 133.24 | 68.15 | Upgrade
|
| Levered Free Cash Flow | 261.5 | 170.85 | -51.53 | 247.47 | 150.84 | -303.93 | Upgrade
|
| Unlevered Free Cash Flow | 294.87 | 202.88 | -19.76 | 278.94 | 191.59 | -245.08 | Upgrade
|
| Change in Net Working Capital | 200.34 | 277.52 | 207.9 | -13.91 | 43.99 | 214.26 | Upgrade
|
Updated Oct 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.