Eastern Pioneer Driving School Co., Ltd (SHA:603377)
China
· Delayed Price · Currency is CNY 2.860
+0.020 (0.70%)
May 23, 2025, 2:45 PM CST
SHA:603377 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 | -915.47 | -902.56 | -361.74 | -60 | 152.33 | 161.06 | Upgrade
|
| Depreciation & Amortization | 231.88 | 231.88 | 230.63 | 207.71 | 161.07 | 95.48 | Upgrade
|
| Other Amortization | 154.77 | 154.77 | 89.14 | 75.32 | 73.19 | 56.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.22 | 0.22 | -3.71 | 0.68 | 11.32 | -7.53 | Upgrade
|
| Asset Writedown & Restructuring Costs | 250.18 | 250.18 | 56.39 | 14.83 | 6.9 | 10.42 | Upgrade
|
| Loss (Gain) From Sale of Investments | 15.82 | 15.82 | 50.53 | -1.52 | 2.78 | -6.31 | Upgrade
|
| Provision & Write-off of Bad Debts | 90.8 | 90.8 | 50.56 | 7.32 | 0.23 | 0.33 | Upgrade
|
| Other Operating Activities | 8.7 | 40.28 | 155.25 | 85.92 | 45.52 | 30.98 | Upgrade
|
| Change in Accounts Receivable | 32.76 | 32.76 | -30.99 | -334.21 | -16.19 | 118.82 | Upgrade
|
| Change in Inventory | 34.44 | 34.44 | 98.35 | -225.78 | 7.02 | -3.99 | Upgrade
|
| Change in Accounts Payable | 240.69 | 240.69 | -17.64 | 385.42 | 5.67 | 193.64 | Upgrade
|
| Change in Other Net Operating Assets | 5.75 | 5.75 | -8.84 | - | - | - | Upgrade
|
| Operating Cash Flow | 148.81 | 193.3 | 279.59 | 156 | 448.66 | 650.91 | Upgrade
|
| Operating Cash Flow Growth | -47.81% | -30.86% | 79.23% | -65.23% | -31.07% | 36.27% | Upgrade
|
| Capital Expenditures | -18.08 | -40.73 | -106.34 | -334.53 | -475.3 | -585.41 | Upgrade
|
| Sale of Property, Plant & Equipment | 20.63 | 21.41 | 2.14 | 2.61 | 3.04 | 54.57 | Upgrade
|
| Cash Acquisitions | - | - | - | 0.05 | -10 | -10.31 | Upgrade
|
| Divestitures | 0.34 | 5.25 | 8 | - | - | 29.67 | Upgrade
|
| Investment in Securities | -0.5 | - | -3 | 10 | - | -23.06 | Upgrade
|
| Other Investing Activities | - | - | - | 2.09 | - | 42 | Upgrade
|
| Investing Cash Flow | 2.43 | -14.03 | -99.19 | -319.78 | -482.26 | -492.53 | Upgrade
|
| Long-Term Debt Issued | - | 369.51 | 617.32 | 1,147 | 774.5 | 942.78 | Upgrade
|
| Total Debt Issued | 265.48 | 369.51 | 617.32 | 1,147 | 774.5 | 942.78 | Upgrade
|
| Long-Term Debt Repaid | - | -567.72 | -947.43 | -973.12 | -762.12 | -767.86 | Upgrade
|
| Total Debt Repaid | -445.12 | -567.72 | -947.43 | -973.12 | -762.12 | -767.86 | Upgrade
|
| Net Debt Issued (Repaid) | -179.64 | -198.21 | -330.11 | 174.1 | 12.38 | 174.91 | Upgrade
|
| Issuance of Common Stock | - | - | 95.29 | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -231 | - | Upgrade
|
| Common Dividends Paid | -14.96 | -32.09 | -38.39 | -64.38 | -97.35 | -162.12 | Upgrade
|
| Other Financing Activities | 26.31 | -6.26 | 17.72 | -15.79 | 3.75 | 47.54 | Upgrade
|
| Financing Cash Flow | -168.28 | -236.56 | -255.49 | 93.93 | -312.22 | 60.33 | Upgrade
|
| Net Cash Flow | -17.04 | -57.29 | -75.09 | -69.85 | -345.81 | 218.71 | Upgrade
|
| Free Cash Flow | 130.73 | 152.57 | 173.26 | -178.53 | -26.64 | 65.5 | Upgrade
|
| Free Cash Flow Growth | -19.92% | -11.94% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 17.24% | 18.90% | 16.62% | -17.85% | -2.22% | 7.72% | Upgrade
|
| Free Cash Flow Per Share | 0.18 | 0.21 | 0.24 | -0.24 | -0.04 | 0.09 | Upgrade
|
| Cash Interest Paid | 2.32 | 2.32 | 5.35 | - | 5.34 | 3.48 | Upgrade
|
| Cash Income Tax Paid | 35.59 | 36.95 | 77.83 | 67.02 | 112.6 | 72.7 | Upgrade
|
| Levered Free Cash Flow | 485.92 | 505.03 | 194.15 | -756.06 | -189.23 | 774.13 | Upgrade
|
| Unlevered Free Cash Flow | 536.1 | 555.49 | 252.56 | -698.48 | -158.21 | 807.08 | Upgrade
|
| Change in Net Working Capital | -331.61 | -361.44 | -127.36 | 687.09 | 76.06 | -1,182 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.