Olympic Circuit Technology Co., Ltd (SHA: 603920)
China flag China · Delayed Price · Currency is CNY
30.31
-2.84 (-8.57%)
Nov 22, 2024, 3:00 PM CST

Olympic Circuit Technology Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
603.99495.52434.04209.67303.73328.77
Upgrade
Depreciation & Amortization
321.06321.06287.79193.63153.49131.74
Upgrade
Other Amortization
7.57.53.383.383.370.28
Upgrade
Loss (Gain) From Sale of Assets
-0.08-0.08-0.682.13-0.11-
Upgrade
Asset Writedown & Restructuring Costs
24.9224.92266.790.935.31
Upgrade
Loss (Gain) From Sale of Investments
-2.77-2.7712.79-9.07-7.54-9.13
Upgrade
Provision & Write-off of Bad Debts
8.798.79-1.59.151.26-
Upgrade
Other Operating Activities
-184.2445.9229.669.8865.97-12.35
Upgrade
Change in Accounts Receivable
-12.24-12.248.39-281.9-112.79-114.08
Upgrade
Change in Inventory
24.0324.0380.59-274.8412.55-15.94
Upgrade
Change in Accounts Payable
43543569.05351.5257.99221.05
Upgrade
Change in Income Taxes
-----15.77
Upgrade
Change in Other Net Operating Assets
61.8661.8617.127.9411.323.2
Upgrade
Operating Cash Flow
1,3161,438987.72296.55499.24575.9
Upgrade
Operating Cash Flow Growth
-0.87%45.59%233.07%-40.60%-13.31%123.75%
Upgrade
Capital Expenditures
-313.55-232.19-1,056-551.11-547.94-268.02
Upgrade
Sale of Property, Plant & Equipment
2.532.51.8341.150.03
Upgrade
Cash Acquisitions
---1.87--34.8
Upgrade
Investment in Securities
-66.5-64.3231.87-70371.01
Upgrade
Other Investing Activities
-2,165--9.276.898.02
Upgrade
Investing Cash Flow
-2,543-294-1,023-535.97-469.976.23
Upgrade
Short-Term Debt Issued
----568.89-
Upgrade
Long-Term Debt Issued
-190337.31,683-125.89
Upgrade
Total Debt Issued
208.07190337.31,683568.89125.89
Upgrade
Short-Term Debt Repaid
-----249.67-
Upgrade
Long-Term Debt Repaid
--343.5-519.27-795.22--219.99
Upgrade
Total Debt Repaid
-280.8-343.5-519.27-795.22-249.67-219.99
Upgrade
Net Debt Issued (Repaid)
-72.73-153.5-181.97887.54319.22-94.11
Upgrade
Issuance of Common Stock
1,87256.68---5.26
Upgrade
Repurchase of Common Stock
---0.39-0.5-1.52-1.32
Upgrade
Common Dividends Paid
-354.8-330.23-331.04-250.15-208.4-186.64
Upgrade
Other Financing Activities
5.88--216.41-112.06-
Upgrade
Financing Cash Flow
1,450-427.06-513.4853.3-2.76-276.8
Upgrade
Foreign Exchange Rate Adjustments
-0.8310.9247.89-27.41-104.187.04
Upgrade
Net Cash Flow
223.29727.88-500.39586.47-77.6382.38
Upgrade
Free Cash Flow
1,0031,206-68.59-254.56-48.71307.88
Upgrade
Free Cash Flow Growth
24.65%-----
Upgrade
Free Cash Flow Margin
20.70%26.68%-1.55%-6.77%-1.92%12.62%
Upgrade
Free Cash Flow Per Share
1.652.21-0.13-0.47-0.090.58
Upgrade
Cash Income Tax Paid
--190.85-390.15-288.88-131.28-141.08
Upgrade
Levered Free Cash Flow
594.72837.45-698.11-301.87-292.5790.22
Upgrade
Unlevered Free Cash Flow
624.06870.05-665.19-273.72-289.8994.09
Upgrade
Change in Net Working Capital
-163.62-414.41188.8887.52137.31-7.45
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.