Shanghai Laiyifen Co.,Ltd (SHA:603777)
China
· Delayed Price · Currency is CNY 13.13
+0.04 (0.31%)
May 16, 2025, 2:45 PM CST
Shanghai Laiyifen Co.,Ltd 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 | -124.14 | -75.27 | 57.05 | 102.03 | 31 | -65.2 | Upgrade
|
Depreciation & Amortization | 359.07 | 359.07 | 422.27 | 446.06 | 442.47 | 57.31 | Upgrade
|
Other Amortization | 56.43 | 56.43 | 50 | 47.65 | 57.76 | 75.41 | Upgrade
|
Loss (Gain) From Sale of Assets | 4.89 | 4.89 | -0.94 | 1.05 | 1.67 | 0.09 | Upgrade
|
Asset Writedown & Restructuring Costs | 15.55 | 15.55 | - | - | - | - | Upgrade
|
Loss (Gain) From Sale of Investments | -12.09 | -12.09 | -30.7 | -14.9 | -105.27 | -19.09 | Upgrade
|
Provision & Write-off of Bad Debts | -0.72 | -0.72 | -1 | 3.99 | 1.24 | 0.51 | Upgrade
|
Other Operating Activities | 21.77 | 22.25 | 22.49 | 22.34 | 23.83 | 0.04 | Upgrade
|
Change in Accounts Receivable | 8.74 | 8.74 | -45.77 | -24.88 | -32.8 | -15.94 | Upgrade
|
Change in Inventory | -14.78 | -14.78 | 48.66 | -39.25 | -19.86 | 106.66 | Upgrade
|
Change in Accounts Payable | -43.42 | -43.42 | -175.61 | 131.93 | 161.3 | -39.74 | Upgrade
|
Operating Cash Flow | 255.01 | 304.37 | 353.55 | 663.63 | 574.66 | 95.91 | Upgrade
|
Operating Cash Flow Growth | -28.26% | -13.91% | -46.72% | 15.48% | 499.17% | -5.54% | Upgrade
|
Capital Expenditures | -68.7 | -75.49 | -89.56 | -86.98 | -115.98 | -80.04 | Upgrade
|
Sale of Property, Plant & Equipment | 4.86 | 4.93 | 4.01 | 4.59 | 3.04 | 2.97 | Upgrade
|
Divestitures | - | - | 4.35 | - | 99.93 | - | Upgrade
|
Investment in Securities | -108.99 | -72.32 | -467.54 | 80.81 | -35.29 | -55.5 | Upgrade
|
Other Investing Activities | 24.78 | 35.46 | 11.68 | 18.43 | 14.95 | 18.55 | Upgrade
|
Investing Cash Flow | -148.06 | -107.42 | -537.06 | 16.84 | -33.34 | -114.02 | Upgrade
|
Short-Term Debt Issued | - | - | - | 100 | - | - | Upgrade
|
Total Debt Issued | - | - | - | 100 | - | - | Upgrade
|
Short-Term Debt Repaid | - | - | -100 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -298.91 | -377.52 | -386.79 | -377.49 | - | Upgrade
|
Total Debt Repaid | -298.91 | -298.91 | -477.52 | -386.79 | -377.49 | - | Upgrade
|
Net Debt Issued (Repaid) | -298.91 | -298.91 | -477.52 | -286.79 | -377.49 | - | Upgrade
|
Issuance of Common Stock | 31.51 | 26.61 | 43.65 | 50.53 | - | - | Upgrade
|
Repurchase of Common Stock | -35.02 | -35.02 | -33.03 | -1.57 | -2.04 | -22.2 | Upgrade
|
Common Dividends Paid | -20.27 | -17.16 | -30.63 | - | -0.09 | -35.15 | Upgrade
|
Other Financing Activities | 157.01 | -0.79 | -1.08 | -1.99 | - | - | Upgrade
|
Financing Cash Flow | -165.68 | -325.27 | -498.61 | -239.83 | -379.62 | -57.36 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.04 | -0 | 0.11 | 0 | -0.01 | -0.05 | Upgrade
|
Net Cash Flow | -58.69 | -128.33 | -682 | 440.65 | 161.69 | -75.52 | Upgrade
|
Free Cash Flow | 186.31 | 228.88 | 263.99 | 576.64 | 458.68 | 15.87 | Upgrade
|
Free Cash Flow Growth | -28.48% | -13.30% | -54.22% | 25.72% | 2790.51% | - | Upgrade
|
Free Cash Flow Margin | 5.55% | 6.79% | 6.64% | 13.16% | 10.99% | 0.39% | Upgrade
|
Free Cash Flow Per Share | 0.57 | 0.69 | 0.79 | 1.72 | 1.33 | 0.05 | Upgrade
|
Cash Income Tax Paid | 183.92 | 213.32 | 220.57 | 239.64 | 225.33 | 232.02 | Upgrade
|
Levered Free Cash Flow | 136.93 | 133.97 | 216.97 | 505.03 | 557.97 | 35.5 | Upgrade
|
Unlevered Free Cash Flow | 148.69 | 144.46 | 228.05 | 518.86 | 572.55 | 35.53 | Upgrade
|
Change in Net Working Capital | 131.33 | 155.92 | 163.53 | -55.67 | -224.36 | -48.29 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.