Qingdao Hiron Commercial Cold Chain Co., Ltd. (SHA:603187)
China
· Delayed Price · Currency is CNY 11.06
+0.16 (1.47%)
Apr 29, 2025, 2:45 PM CST
SHA:603187 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 | 343.12 | 353.66 | 413.09 | 292.21 | 225.15 | 268.1 | Upgrade
|
| Depreciation & Amortization | 100.71 | 100.71 | 93.16 | 72.09 | 61.69 | 48.33 | Upgrade
|
| Other Amortization | 14.12 | 14.12 | 4.48 | 2.71 | 1.62 | 1.2 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.36 | -0.36 | 0.01 | -0.17 | -0.03 | -0.12 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.26 | 1.26 | 0.01 | 0 | -0.01 | 0.18 | Upgrade
|
| Loss (Gain) From Sale of Investments | -24.87 | -24.87 | -21.84 | -11.11 | -16.04 | -4.2 | Upgrade
|
| Provision & Write-off of Bad Debts | 15.94 | 15.94 | 41.72 | 29.18 | -9.25 | 11.88 | Upgrade
|
| Other Operating Activities | 39.75 | 11.39 | 7.07 | 13.3 | 23.91 | 26.97 | Upgrade
|
| Change in Accounts Receivable | 35.72 | 35.72 | -23.31 | -578.61 | -360.42 | -131.65 | Upgrade
|
| Change in Inventory | -18.62 | -18.62 | -110.01 | 84.31 | -203.44 | -101.94 | Upgrade
|
| Change in Accounts Payable | -102.53 | -102.53 | 228.78 | 169.46 | 298.07 | 249.57 | Upgrade
|
| Change in Other Net Operating Assets | 7.2 | 7.2 | 16.47 | 61.27 | 39.55 | 8.29 | Upgrade
|
| Operating Cash Flow | 419.19 | 401.37 | 637.28 | 132.78 | 55.66 | 373.92 | Upgrade
|
| Operating Cash Flow Growth | -26.96% | -37.02% | 379.94% | 138.56% | -85.11% | 94.54% | Upgrade
|
| Capital Expenditures | -313.14 | -273.94 | -199.17 | -340.17 | -315.57 | -161.69 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.79 | 0.79 | 0.05 | 0.06 | 0.07 | 0.21 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -5.56 | - | Upgrade
|
| Divestitures | 9.07 | 9.07 | - | - | - | - | Upgrade
|
| Investment in Securities | -151.3 | 77.2 | -637.5 | -250 | 147.49 | -492.8 | Upgrade
|
| Other Investing Activities | -12.61 | 19.69 | 16.85 | 15.55 | 16.04 | 4.2 | Upgrade
|
| Investing Cash Flow | -467.19 | -167.19 | -819.77 | -574.55 | -157.52 | -650.08 | Upgrade
|
| Long-Term Debt Repaid | - | -0.09 | -0.09 | - | -2.88 | - | Upgrade
|
| Net Debt Issued (Repaid) | 4.91 | -0.09 | -0.09 | - | -2.88 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | 985.85 | 67.31 | 495.41 | Upgrade
|
| Repurchase of Common Stock | -36.72 | -36.72 | -20.02 | -0.5 | - | - | Upgrade
|
| Common Dividends Paid | -210.69 | -210.6 | -96.6 | -73.34 | -104.93 | -67.91 | Upgrade
|
| Other Financing Activities | 37.84 | 32.32 | -45.35 | -42.52 | 7.83 | -26.24 | Upgrade
|
| Financing Cash Flow | -204.65 | -215.09 | -162.06 | 869.49 | -32.67 | 401.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.93 | 0.46 | 0.35 | 0.87 | -4.29 | -8.05 | Upgrade
|
| Net Cash Flow | -255.58 | 19.55 | -344.19 | 428.6 | -138.83 | 117.04 | Upgrade
|
| Free Cash Flow | 106.05 | 127.43 | 438.12 | -207.38 | -259.91 | 212.23 | Upgrade
|
| Free Cash Flow Growth | -72.97% | -70.91% | - | - | - | 1058.24% | Upgrade
|
| Free Cash Flow Margin | 3.67% | 4.50% | 13.67% | -7.14% | -9.77% | 11.23% | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.33 | 1.15 | -0.58 | -0.78 | 0.66 | Upgrade
|
| Cash Income Tax Paid | 85.63 | 79.95 | 100.22 | 80.42 | 64.04 | 48.99 | Upgrade
|
| Levered Free Cash Flow | -103.32 | -131.16 | 249.13 | -335.52 | -277.27 | 115.85 | Upgrade
|
| Unlevered Free Cash Flow | -103.31 | -131.16 | 249.13 | -335.52 | -274.61 | 123.83 | Upgrade
|
| Change in Net Working Capital | 135.6 | 201.69 | -65.02 | 287.66 | 215.98 | -33.99 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.