KTK Group Co., Ltd. (SHA:603680)
China
· Delayed Price · Currency is CNY 11.51
+1.05 (10.04%)
Jun 6, 2025, 2:45 PM CST
KTK Group 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 | 408.07 | 302.07 | 277.45 | 198.43 | 344.64 | 425.59 | Upgrade
|
| Depreciation & Amortization | 159.97 | 159.97 | 166.97 | 163.15 | 154.4 | 130.44 | Upgrade
|
| Other Amortization | 4.62 | 4.62 | 4.39 | 5.17 | 6.67 | 5.27 | Upgrade
|
| Loss (Gain) From Sale of Assets | 21.02 | 21.02 | 0.86 | 0.53 | 0.37 | 0.18 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.8 | 3.8 | 0.34 | 0.18 | 0.05 | 0.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | -147.57 | -147.57 | -56.58 | -60.13 | -66.01 | -124.28 | Upgrade
|
| Provision & Write-off of Bad Debts | 17.5 | 17.5 | 19.46 | 41.76 | 22.11 | 29.52 | Upgrade
|
| Other Operating Activities | -347.12 | 253.29 | 98.47 | 113.58 | 69.54 | 137.21 | Upgrade
|
| Change in Accounts Receivable | -483.75 | -483.75 | -159.18 | -335.67 | 118.81 | -373.16 | Upgrade
|
| Change in Inventory | -211.87 | -211.87 | -200.53 | -60.16 | -3.05 | 81.59 | Upgrade
|
| Change in Accounts Payable | 381.86 | 381.86 | 205.2 | 77.12 | -267.67 | 395.37 | Upgrade
|
| Operating Cash Flow | -184.83 | 309.57 | 351.89 | 116.32 | 368.72 | 701.61 | Upgrade
|
| Operating Cash Flow Growth | - | -12.03% | 202.51% | -68.45% | -47.45% | - | Upgrade
|
| Capital Expenditures | -198.24 | -205.16 | -90.86 | -95.44 | -67.74 | -204.14 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.14 | 3.16 | 1.41 | 0.4 | 5.91 | 1.32 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 0 | -147.51 | Upgrade
|
| Divestitures | -5.54 | -5.54 | - | -4.9 | - | - | Upgrade
|
| Investment in Securities | 215.94 | 74.52 | -80.97 | 55.5 | -249.2 | 843 | Upgrade
|
| Other Investing Activities | 53.2 | 52.36 | 71.82 | 53.81 | 48.47 | 108.55 | Upgrade
|
| Investing Cash Flow | 69.5 | -80.65 | -98.61 | 9.37 | -262.56 | 601.22 | Upgrade
|
| Long-Term Debt Issued | - | 2,107 | 2,117 | 1,478 | 1,744 | 3,867 | Upgrade
|
| Total Debt Issued | 1,796 | 2,107 | 2,117 | 1,478 | 1,744 | 3,867 | Upgrade
|
| Long-Term Debt Repaid | - | -2,186 | -2,294 | -1,517 | -2,047 | -4,729 | Upgrade
|
| Total Debt Repaid | -1,672 | -2,186 | -2,294 | -1,517 | -2,047 | -4,729 | Upgrade
|
| Net Debt Issued (Repaid) | 123.81 | -78.96 | -176.97 | -38.65 | -302.6 | -861.73 | Upgrade
|
| Common Dividends Paid | -125.42 | -128.8 | -111.39 | -166.08 | -184.87 | -285.5 | Upgrade
|
| Other Financing Activities | -54.73 | -57.51 | -59 | -106.06 | 26.25 | 62.26 | Upgrade
|
| Financing Cash Flow | -56.35 | -265.28 | -347.37 | -310.79 | -461.23 | -1,085 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.2 | -2.48 | 8.94 | -4.56 | -17.25 | -17.68 | Upgrade
|
| Net Cash Flow | -170.48 | -38.84 | -85.14 | -189.66 | -372.32 | 200.18 | Upgrade
|
| Free Cash Flow | -383.07 | 104.41 | 261.03 | 20.89 | 300.98 | 497.47 | Upgrade
|
| Free Cash Flow Growth | - | -60.00% | 1149.75% | -93.06% | -39.50% | - | Upgrade
|
| Free Cash Flow Margin | -8.16% | 2.32% | 7.06% | 0.59% | 7.93% | 12.83% | Upgrade
|
| Free Cash Flow Per Share | -0.48 | 0.14 | 0.33 | 0.03 | 0.38 | 0.62 | Upgrade
|
| Cash Income Tax Paid | 208.47 | 165.91 | 188.65 | 98.06 | 159.47 | 199.81 | Upgrade
|
| Levered Free Cash Flow | -888.44 | -503.04 | 214.01 | 211.02 | -154.49 | -90.66 | Upgrade
|
| Unlevered Free Cash Flow | -863.43 | -477.45 | 248.61 | 244.69 | -117.06 | -33.24 | Upgrade
|
| Change in Net Working Capital | 1,150 | 685.93 | -31.68 | -79.77 | 404.15 | 238.44 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.