Olympic Circuit Technology Co., Ltd (SHA:603920)
China flag China · Delayed Price · Currency is CNY
45.59
-0.74 (-1.60%)
Sep 30, 2025, 3:00 PM CST

SHA:603920 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
756.14674.74495.52434.04209.67303.73
Upgrade
Depreciation & Amortization
308.67315.52325.11287.79193.63153.49
Upgrade
Other Amortization
8.287.453.453.383.383.37
Upgrade
Loss (Gain) From Sale of Assets
0.230.12-0.08-0.682.13-0.11
Upgrade
Asset Writedown & Restructuring Costs
50.065124.92266.790.93
Upgrade
Loss (Gain) From Sale of Investments
-60.69-35.24-2.7712.79-9.07-7.54
Upgrade
Provision & Write-off of Bad Debts
-5.7-48.79-1.59.151.26
Upgrade
Other Operating Activities
-28.72-34.0845.9229.669.8865.97
Upgrade
Change in Accounts Receivable
-49.94-163.47-12.248.39-281.9-112.79
Upgrade
Change in Inventory
-72.74-141.8424.0380.59-274.8412.55
Upgrade
Change in Accounts Payable
211.84335.5443569.05351.5257.99
Upgrade
Change in Other Net Operating Assets
-17.76-12.2261.8617.127.9411.3
Upgrade
Operating Cash Flow
1,086987.661,438987.72296.55499.24
Upgrade
Operating Cash Flow Growth
-3.25%-31.32%45.59%233.07%-40.60%-13.31%
Upgrade
Capital Expenditures
-418.53-297.89-232.19-1,056-551.11-547.94
Upgrade
Sale of Property, Plant & Equipment
1.691.712.51.8341.15
Upgrade
Cash Acquisitions
----1.87-
Upgrade
Investment in Securities
-230.83-2,507-64.3231.87-70
Upgrade
Other Investing Activities
22.49---9.276.89
Upgrade
Investing Cash Flow
-625.18-2,803-294-1,023-535.97-469.9
Upgrade
Short-Term Debt Issued
-----568.89
Upgrade
Long-Term Debt Issued
-434.45190337.31,683-
Upgrade
Total Debt Issued
586.59434.45190337.31,683568.89
Upgrade
Short-Term Debt Repaid
------249.67
Upgrade
Long-Term Debt Repaid
--79.21-343.5-519.27-795.22-
Upgrade
Total Debt Repaid
-336.97-79.21-343.5-519.27-795.22-249.67
Upgrade
Net Debt Issued (Repaid)
249.62355.24-153.5-181.97887.54319.22
Upgrade
Issuance of Common Stock
47.291,84856.68---
Upgrade
Repurchase of Common Stock
----0.39-0.5-1.52
Upgrade
Common Dividends Paid
-428.97-343.6-330.23-331.04-250.15-208.4
Upgrade
Other Financing Activities
-109.58-109.58--216.41-112.06
Upgrade
Financing Cash Flow
-241.641,750-427.06-513.4853.3-2.76
Upgrade
Foreign Exchange Rate Adjustments
54.4346.1510.9247.89-27.41-104.18
Upgrade
Net Cash Flow
273.92-18.93727.88-500.39586.47-77.6
Upgrade
Free Cash Flow
667.79689.771,206-68.59-254.56-48.71
Upgrade
Free Cash Flow Growth
-25.75%-42.80%----
Upgrade
Free Cash Flow Margin
12.83%13.73%26.68%-1.55%-6.77%-1.92%
Upgrade
Free Cash Flow Per Share
0.961.062.21-0.13-0.47-0.09
Upgrade
Cash Income Tax Paid
--132.02-190.85-390.15-288.88-131.28
Upgrade
Levered Free Cash Flow
480.91308.03837.43-698.11-301.87-292.57
Upgrade
Unlevered Free Cash Flow
490.31332.18870.04-665.19-273.72-289.89
Upgrade
Change in Working Capital
58.0512.16537.17196.3-189.01-21.86
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.