CoCreation Grass Co., Ltd (SHA:605099)
China
· Delayed Price · Currency is CNY 35.29
+0.95 (2.77%)
Jun 20, 2025, 3:00 PM CST
CoCreation Grass 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | 546.07 | 511.25 | 431.22 | 447.03 | 380.29 | 410.92 | Upgrade
|
| Depreciation & Amortization | 88.66 | 88.66 | 96.99 | 103.26 | 89.01 | 70.05 | Upgrade
|
| Other Amortization | 12.93 | 12.93 | 11.38 | 7.77 | 4.9 | 3.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.03 | 0.03 | 0.5 | -0.18 | 0.07 | -0.22 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.1 | 0.1 | - | 15.99 | 8.74 | 8.44 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.68 | -2.68 | -8.1 | -8.89 | -5.62 | -2.07 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.56 | 5.56 | 6.41 | 7.2 | 4.53 | - | Upgrade
|
| Other Operating Activities | -1 | -4.11 | 6.38 | -68.11 | 12.64 | 32.92 | Upgrade
|
| Change in Accounts Receivable | -133.79 | -133.79 | -88.6 | -57.24 | -77.66 | -58.39 | Upgrade
|
| Change in Inventory | -77.38 | -77.38 | -55.19 | 65.66 | -241.61 | -74.47 | Upgrade
|
| Change in Accounts Payable | 60.44 | 60.44 | 12.2 | -3.83 | 83.75 | 10.04 | Upgrade
|
| Change in Other Net Operating Assets | 5.22 | 5.22 | 4.02 | -0.08 | 6.29 | - | Upgrade
|
| Operating Cash Flow | 503.42 | 465.5 | 407.64 | 505.92 | 255.65 | 404.55 | Upgrade
|
| Operating Cash Flow Growth | 33.05% | 14.19% | -19.43% | 97.89% | -36.81% | 18.69% | Upgrade
|
| Capital Expenditures | -256.45 | -170.39 | -89.23 | -133.43 | -234.49 | -97.59 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.1 | 0.99 | 1.17 | 0.39 | 1.13 | 0.25 | Upgrade
|
| Investment in Securities | -155.04 | -155.04 | 342.86 | -540 | 230 | -260 | Upgrade
|
| Other Investing Activities | -183.18 | 4.51 | 12.05 | 2.88 | 5.61 | 2.07 | Upgrade
|
| Investing Cash Flow | -593.57 | -319.93 | 266.85 | -670.16 | 2.25 | -355.27 | Upgrade
|
| Short-Term Debt Issued | - | 347.64 | 397.25 | 197.91 | 64.76 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 145 | Upgrade
|
| Total Debt Issued | 575.16 | 347.64 | 397.25 | 197.91 | 64.76 | 145 | Upgrade
|
| Short-Term Debt Repaid | - | -500 | -300 | - | -64.76 | - | Upgrade
|
| Long-Term Debt Repaid | - | -5.54 | -5.53 | -5.72 | -5.47 | -265.47 | Upgrade
|
| Total Debt Repaid | -355.54 | -505.54 | -305.53 | -5.72 | -70.24 | -265.47 | Upgrade
|
| Net Debt Issued (Repaid) | 219.62 | -157.9 | 91.71 | 192.19 | -5.47 | -120.47 | Upgrade
|
| Issuance of Common Stock | 15.23 | 15.23 | - | - | 36.86 | 587.99 | Upgrade
|
| Repurchase of Common Stock | - | - | -21.91 | -12.58 | -0.37 | - | Upgrade
|
| Common Dividends Paid | -216.05 | -216.05 | -225.29 | -189.99 | -201.29 | -60.77 | Upgrade
|
| Other Financing Activities | 99.83 | 100 | -100 | - | - | -15.7 | Upgrade
|
| Financing Cash Flow | 118.63 | -258.72 | -255.48 | -10.37 | -170.27 | 391.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.85 | -6.09 | 11.67 | 103.59 | -16.7 | -53.31 | Upgrade
|
| Net Cash Flow | 31.32 | -119.23 | 430.67 | -71.03 | 70.93 | 387.01 | Upgrade
|
| Free Cash Flow | 246.97 | 295.11 | 318.4 | 372.49 | 21.16 | 306.96 | Upgrade
|
| Free Cash Flow Growth | -15.21% | -7.32% | -14.52% | 1660.16% | -93.11% | 283.57% | Upgrade
|
| Free Cash Flow Margin | 8.08% | 10.00% | 12.94% | 15.08% | 0.92% | 16.59% | Upgrade
|
| Free Cash Flow Per Share | 0.62 | 0.74 | 0.80 | 0.93 | 0.05 | 0.83 | Upgrade
|
| Cash Income Tax Paid | - | -15.99 | -4.62 | -23.2 | -68.36 | -13.84 | Upgrade
|
| Levered Free Cash Flow | 89.88 | 147.97 | 166.45 | 203.57 | -57.6 | 134.63 | Upgrade
|
| Unlevered Free Cash Flow | 92.88 | 149.45 | 168.38 | 204.87 | -57.5 | 136.53 | Upgrade
|
| Change in Net Working Capital | 102.84 | 101.76 | 117.74 | 13.84 | 150.01 | 118.1 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.