Chongqing Chuanyi Automation Co., Ltd. (SHA:603100)
China
· Delayed Price · Currency is CNY 20.31
-0.26 (-1.26%)
May 23, 2025, 2:45 PM CST
SHA:603100 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 | 743.24 | 778.05 | 743.83 | 579.14 | 538.66 | 381.16 | Upgrade
|
| Depreciation & Amortization | 87.15 | 87.15 | 80.52 | 67.03 | 60.67 | 51.86 | Upgrade
|
| Other Amortization | 24.12 | 24.12 | 24.24 | 21.3 | 15.97 | 15 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | -0.04 | 0.13 | 1.39 | -1.33 | 0.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.6 | 2.6 | 0.3 | 0.13 | 0.39 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -213.29 | -213.29 | -210.13 | -99.31 | -172.21 | -60.92 | Upgrade
|
| Provision & Write-off of Bad Debts | 26.86 | 26.86 | 14.9 | 16.59 | 29.35 | -89.86 | Upgrade
|
| Other Operating Activities | 419.22 | 48.42 | 59.12 | 33.82 | 46.08 | 52.65 | Upgrade
|
| Change in Accounts Receivable | -304.26 | -304.26 | -195.74 | -338.49 | 20.21 | 65.78 | Upgrade
|
| Change in Inventory | 242.12 | 242.12 | -134.69 | -173.66 | -321 | -306.71 | Upgrade
|
| Change in Accounts Payable | -241.35 | -241.35 | 309.3 | 464.64 | 766.3 | 450.34 | Upgrade
|
| Change in Other Net Operating Assets | 25.27 | 25.27 | 26.64 | 0.95 | - | - | Upgrade
|
| Operating Cash Flow | 818.71 | 482.72 | 707.89 | 568.96 | 981.16 | 566.31 | Upgrade
|
| Operating Cash Flow Growth | 91.67% | -31.81% | 24.42% | -42.01% | 73.25% | -9.25% | Upgrade
|
| Capital Expenditures | -94.29 | -83.02 | -145.66 | -102.73 | -100.55 | -60.03 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.85 | 0.91 | 1.94 | 0.54 | 3.51 | 0.99 | Upgrade
|
| Cash Acquisitions | -11.57 | -11.57 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | 624.82 | -850 | -1 | -27 | Upgrade
|
| Other Investing Activities | 185.84 | 181.22 | 350.79 | 119.81 | 99.29 | 76.73 | Upgrade
|
| Investing Cash Flow | 80.84 | 87.54 | 831.88 | -832.38 | 1.26 | -9.31 | Upgrade
|
| Long-Term Debt Issued | - | - | 200 | 517.8 | 130 | 538 | Upgrade
|
| Long-Term Debt Repaid | - | -99.94 | -288.86 | -439.79 | -328.59 | -741 | Upgrade
|
| Net Debt Issued (Repaid) | -109.94 | -99.94 | -88.86 | 78.01 | -198.59 | -203 | Upgrade
|
| Issuance of Common Stock | - | - | - | 41.63 | - | - | Upgrade
|
| Repurchase of Common Stock | -0.53 | -0.53 | -0.05 | -113.11 | - | - | Upgrade
|
| Common Dividends Paid | -450.27 | -304.98 | -249.5 | -249.13 | -136.63 | -106.74 | Upgrade
|
| Other Financing Activities | -11.62 | -11.43 | - | -7.04 | 11.2 | - | Upgrade
|
| Financing Cash Flow | -572.36 | -416.89 | -338.42 | -249.65 | -324.02 | -309.74 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.68 | -3.05 | 3.82 | 2.9 | -0.91 | -1.83 | Upgrade
|
| Net Cash Flow | 324.5 | 150.32 | 1,205 | -510.17 | 657.49 | 245.44 | Upgrade
|
| Free Cash Flow | 724.42 | 399.7 | 562.23 | 466.23 | 880.61 | 506.28 | Upgrade
|
| Free Cash Flow Growth | 133.96% | -28.91% | 20.59% | -47.06% | 73.94% | -0.01% | Upgrade
|
| Free Cash Flow Margin | 9.70% | 5.27% | 7.59% | 7.32% | 16.05% | 11.90% | Upgrade
|
| Free Cash Flow Per Share | 1.41 | 0.78 | 1.10 | 0.91 | 1.71 | 0.98 | Upgrade
|
| Cash Income Tax Paid | 452.42 | 458.62 | 444.99 | 392.63 | 358.98 | 247.16 | Upgrade
|
| Levered Free Cash Flow | 431.02 | 241.29 | 403.28 | 332.04 | 725.75 | 339.52 | Upgrade
|
| Unlevered Free Cash Flow | 436.55 | 247.33 | 412.55 | 340.08 | 735.96 | 357.42 | Upgrade
|
| Change in Net Working Capital | -64.31 | 152.17 | -113.15 | -68.21 | -539.09 | -135.87 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.