Jiangsu Huachen Transformer Co., Ltd. (SHA:603097)
China
· Delayed Price · Currency is CNY 22.77
+0.20 (0.89%)
At close: May 28, 2025, 2:57 PM CST
SHA:603097 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 | 2018 - 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 | 2018 - 2019 |
| Net Income | 89.17 | 91.61 | 121.47 | 91.26 | 78.42 | 82.74 | Upgrade
|
| Depreciation & Amortization | 33.51 | 33.51 | 21.36 | 14.45 | 11.01 | 7.46 | Upgrade
|
| Other Amortization | 1.36 | 1.36 | 0.12 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | 0.11 | -0.08 | 0.23 | 0.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.73 | 0.73 | 3.98 | 6.36 | 20.52 | 8.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.63 | -0.63 | -1.56 | -1.92 | -0.35 | -1.07 | Upgrade
|
| Provision & Write-off of Bad Debts | 27.87 | 27.87 | 28.19 | - | - | - | Upgrade
|
| Other Operating Activities | 128 | 19.27 | 8.87 | 4.02 | 3.14 | 1.84 | Upgrade
|
| Change in Accounts Receivable | -159.19 | -159.19 | -429.2 | -179.28 | -98.72 | -87.94 | Upgrade
|
| Change in Inventory | -195.87 | -195.87 | -43.3 | -75.2 | -59.66 | -16.35 | Upgrade
|
| Change in Accounts Payable | 276.8 | 276.8 | 215.25 | 63.5 | 62.75 | 53 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -0 | -0.14 | -0.32 | - | Upgrade
|
| Operating Cash Flow | 198.72 | 92.43 | -69.56 | -78.86 | 14.13 | 47.35 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -70.15% | -17.25% | Upgrade
|
| Capital Expenditures | -346.89 | -305.82 | -79.11 | -91.25 | -72.64 | -16.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.12 | 0.27 | 2.02 | 0.09 | 0.02 | 0.04 | Upgrade
|
| Cash Acquisitions | - | - | -0.02 | -1.28 | - | - | Upgrade
|
| Investment in Securities | 28.41 | 28.41 | -64.17 | - | - | 36.8 | Upgrade
|
| Other Investing Activities | -32.64 | 2.35 | 1.7 | -0.19 | -0.11 | 1.6 | Upgrade
|
| Investing Cash Flow | -351 | -274.79 | -139.59 | -92.64 | -72.73 | 22.38 | Upgrade
|
| Long-Term Debt Issued | - | 469.79 | 309.58 | 281 | 172.64 | 66.5 | Upgrade
|
| Total Debt Issued | 435.5 | 469.79 | 309.58 | 281 | 172.64 | 66.5 | Upgrade
|
| Long-Term Debt Repaid | - | -297.28 | -172.08 | -192.02 | -142.77 | -78 | Upgrade
|
| Total Debt Repaid | -394.71 | -297.28 | -172.08 | -192.02 | -142.77 | -78 | Upgrade
|
| Net Debt Issued (Repaid) | 40.79 | 172.51 | 137.51 | 88.98 | 29.87 | -11.5 | Upgrade
|
| Issuance of Common Stock | 55.22 | - | - | 294.2 | - | - | Upgrade
|
| Common Dividends Paid | -10.77 | -10.38 | -29.04 | -36.66 | -3.92 | -2.35 | Upgrade
|
| Other Financing Activities | 7.29 | 8.31 | 3 | -21.48 | -5.5 | - | Upgrade
|
| Financing Cash Flow | 92.52 | 170.45 | 111.47 | 325.04 | 20.45 | -13.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.03 | 0.03 | -0.01 | -0 | - | -0 | Upgrade
|
| Net Cash Flow | -59.74 | -11.88 | -97.69 | 153.54 | -38.14 | 55.88 | Upgrade
|
| Free Cash Flow | -148.17 | -213.39 | -148.68 | -170.11 | -58.51 | 31.28 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -35.29% | Upgrade
|
| Free Cash Flow Margin | -9.15% | -13.50% | -9.84% | -16.60% | -6.72% | 4.59% | Upgrade
|
| Free Cash Flow Per Share | -0.92 | -1.33 | -0.93 | -1.19 | -0.49 | 0.26 | Upgrade
|
| Cash Income Tax Paid | 27.59 | 44.72 | 21.35 | 20.71 | 27.88 | - | Upgrade
|
| Levered Free Cash Flow | -26.62 | -182.33 | -210.62 | -188.6 | -72.57 | 11.51 | Upgrade
|
| Unlevered Free Cash Flow | -20.82 | -176.1 | -207.29 | -186.03 | -70.13 | 12.97 | Upgrade
|
| Change in Net Working Capital | -229.73 | -28.98 | 238.04 | 160.44 | 51.12 | 36.57 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.