FULONGMA GROUP Co.,Ltd. (SHA:603686)
China
· Delayed Price · Currency is CNY 15.48
+0.04 (0.26%)
Jun 6, 2025, 2:45 PM CST
FULONGMA 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 | 143.9 | 145.44 | 232.45 | 259.53 | 340.26 | 442.63 | Upgrade
|
| Depreciation & Amortization | 254.5 | 254.5 | 221.63 | 211.26 | 205.25 | 142.83 | Upgrade
|
| Other Amortization | 43.59 | 43.59 | 46.67 | 41.41 | 34.98 | 19.96 | Upgrade
|
| Loss (Gain) From Sale of Assets | 5.12 | 5.12 | 2.34 | 1.72 | 1.31 | 0.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.5 | 1.5 | 0.69 | 1.42 | 4.53 | 19.18 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.43 | -1.43 | -3.53 | -0.04 | -2.76 | -9.56 | Upgrade
|
| Provision & Write-off of Bad Debts | 117.05 | 117.05 | 45.4 | 77.5 | 68.1 | - | Upgrade
|
| Other Operating Activities | 258.2 | 93.22 | 101.93 | 115.19 | 108.01 | 98.21 | Upgrade
|
| Change in Accounts Receivable | -600.56 | -600.56 | -81.48 | -543.32 | -627.03 | -196.47 | Upgrade
|
| Change in Inventory | 20.23 | 20.23 | -3.86 | 24.72 | 185.74 | -65.79 | Upgrade
|
| Change in Accounts Payable | -7.29 | -7.29 | 304.65 | -91.51 | -189.75 | 424.4 | Upgrade
|
| Change in Other Net Operating Assets | 0.18 | 0.18 | 1.43 | 3.31 | 10.08 | 12.71 | Upgrade
|
| Operating Cash Flow | 220.19 | 56.75 | 867.7 | 88.87 | 121.47 | 879.84 | Upgrade
|
| Operating Cash Flow Growth | -69.57% | -93.46% | 876.40% | -26.84% | -86.19% | 172.25% | Upgrade
|
| Capital Expenditures | -306.92 | -646.1 | -266.49 | -244.67 | -381.03 | -479.34 | Upgrade
|
| Sale of Property, Plant & Equipment | 16.19 | 15.76 | 11.9 | 7.63 | 1.08 | 2.05 | Upgrade
|
| Cash Acquisitions | -4.93 | -4.93 | 0.29 | - | - | - | Upgrade
|
| Divestitures | -1.43 | -1.43 | - | - | - | - | Upgrade
|
| Investment in Securities | -150.7 | -150.7 | 0.16 | 13.61 | 89.91 | 329.61 | Upgrade
|
| Other Investing Activities | -38.44 | 0.95 | 3.54 | 0.63 | 3.52 | 12.5 | Upgrade
|
| Investing Cash Flow | -486.23 | -786.45 | -250.6 | -222.8 | -286.52 | -135.17 | Upgrade
|
| Short-Term Debt Issued | - | 59.27 | 32.28 | 20.45 | 15.5 | 4.4 | Upgrade
|
| Long-Term Debt Issued | - | 694.36 | 155.66 | 176.11 | 187 | 228 | Upgrade
|
| Total Debt Issued | 599.04 | 753.63 | 187.94 | 196.56 | 202.5 | 232.4 | Upgrade
|
| Short-Term Debt Repaid | - | -2.63 | -60.46 | -4.95 | -2 | -2.58 | Upgrade
|
| Long-Term Debt Repaid | - | -178.79 | -278.34 | -110.39 | -201.6 | -200.48 | Upgrade
|
| Total Debt Repaid | -298.96 | -181.42 | -338.8 | -115.34 | -203.6 | -203.06 | Upgrade
|
| Net Debt Issued (Repaid) | 300.09 | 572.21 | -150.86 | 81.21 | -1.1 | 29.34 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1.71 | 75.88 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -89.03 | - | Upgrade
|
| Common Dividends Paid | -126.44 | -124 | -118.6 | -118.1 | -168.19 | -90.62 | Upgrade
|
| Other Financing Activities | -21.39 | -28.12 | -0.55 | -34.76 | -42.5 | 17.01 | Upgrade
|
| Financing Cash Flow | 152.26 | 420.09 | -270.01 | -69.93 | -224.94 | -44.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.9 | 0.3 | 0.5 | -0.06 | - | - | Upgrade
|
| Net Cash Flow | -112.88 | -309.31 | 347.6 | -203.93 | -389.99 | 700.41 | Upgrade
|
| Free Cash Flow | -86.74 | -589.35 | 601.21 | -155.81 | -259.55 | 400.5 | Upgrade
|
| Free Cash Flow Margin | -1.73% | -11.69% | 11.77% | -3.07% | -4.55% | 7.36% | Upgrade
|
| Free Cash Flow Per Share | -0.21 | -1.42 | 1.45 | -0.37 | -0.63 | 0.96 | Upgrade
|
| Cash Income Tax Paid | 283.05 | 273.5 | 309.61 | 262.54 | 250.73 | 211.16 | Upgrade
|
| Levered Free Cash Flow | -52.5 | -500.03 | 411.64 | -492.93 | -367.32 | 378.66 | Upgrade
|
| Unlevered Free Cash Flow | -35.88 | -484.8 | 423.06 | -482.05 | -359.84 | 382.6 | Upgrade
|
| Change in Net Working Capital | 212.77 | 314.21 | -172.3 | 761.99 | 524.82 | -305.5 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.