Jianzhijia Pharmaceutical Chain Group Co., Ltd. (SHA:605266)
China
· Delayed Price · Currency is CNY 22.20
-0.66 (-2.89%)
Jun 6, 2025, 2:45 PM CST
SHA:605266 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 | 109.39 | 128.13 | 414.41 | 374.29 | 300.53 | 251.15 | Upgrade
|
| Depreciation & Amortization | 822.32 | 822.32 | 748.65 | 609.74 | 481.72 | 25.32 | Upgrade
|
| Other Amortization | 158.73 | 158.73 | 129.83 | 102.75 | 65.63 | 43.34 | Upgrade
|
| Loss (Gain) From Sale of Assets | -7.43 | -7.43 | -10.02 | 1.09 | -0.19 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 11.18 | 11.18 | 4.93 | 34.93 | - | 0.64 | Upgrade
|
| Loss (Gain) From Sale of Investments | 9.1 | 9.1 | 7.94 | -0.31 | -5.96 | -0.98 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.28 | 2.28 | -1.46 | 4.38 | 0.59 | 0.57 | Upgrade
|
| Other Operating Activities | 269.46 | 171.62 | 148.25 | 103.13 | 65.54 | 19.69 | Upgrade
|
| Change in Accounts Receivable | -79.02 | -79.02 | 161.57 | -311.86 | -89.8 | -108.89 | Upgrade
|
| Change in Inventory | -784.21 | -784.21 | -229.67 | -751.97 | -367.59 | -125.17 | Upgrade
|
| Change in Accounts Payable | 66.39 | 66.39 | -358.87 | 1,048 | 280.98 | 206.81 | Upgrade
|
| Change in Other Net Operating Assets | 21.79 | 21.79 | 0.65 | 4.51 | 13.96 | - | Upgrade
|
| Operating Cash Flow | 588.08 | 508.98 | 1,024 | 1,191 | 744.4 | 316.64 | Upgrade
|
| Operating Cash Flow Growth | -25.85% | -50.31% | -13.96% | 59.94% | 135.10% | -6.21% | Upgrade
|
| Capital Expenditures | -240.57 | -267.92 | -300.04 | -780.68 | -385.53 | -133.07 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.17 | 0.11 | 0.31 | 2.4 | 0.02 | 0.04 | Upgrade
|
| Cash Acquisitions | -464.68 | -464.42 | -129.85 | -1,707 | -321.18 | - | Upgrade
|
| Investment in Securities | -22.55 | 7.45 | -99.6 | -15.72 | -23.8 | -5 | Upgrade
|
| Other Investing Activities | 0.01 | 0.34 | 6.65 | 1.86 | 6.32 | 1.04 | Upgrade
|
| Investing Cash Flow | -727.62 | -724.45 | -522.54 | -2,499 | -724.17 | -136.98 | Upgrade
|
| Short-Term Debt Issued | - | 1,030 | 427.76 | 29.08 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,471 | 488.05 | 1,540 | 30 | 74 | Upgrade
|
| Total Debt Issued | 2,704 | 2,501 | 915.82 | 1,569 | 30 | 74 | Upgrade
|
| Short-Term Debt Repaid | - | -768.39 | -235.93 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,471 | -1,137 | -669.12 | -591.64 | -25.4 | Upgrade
|
| Total Debt Repaid | -2,423 | -2,240 | -1,373 | -669.12 | -591.64 | -25.4 | Upgrade
|
| Net Debt Issued (Repaid) | 280.88 | 260.99 | -456.99 | 900.24 | -561.64 | 48.6 | Upgrade
|
| Issuance of Common Stock | 43.84 | 43.84 | - | 413.5 | 25.75 | 902.36 | Upgrade
|
| Repurchase of Common Stock | -54 | -54 | - | - | -0.34 | - | Upgrade
|
| Common Dividends Paid | -240.78 | -241.86 | -204.92 | -155.04 | -124.03 | -4.48 | Upgrade
|
| Other Financing Activities | 8.1 | -3.54 | -1.18 | -2.54 | -5.52 | -23.32 | Upgrade
|
| Financing Cash Flow | 38.04 | 5.43 | -663.09 | 1,156 | -665.78 | 923.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.45 | -0.24 | - | - | - | -0.01 | Upgrade
|
| Net Cash Flow | -101.95 | -210.28 | -161.22 | -151.88 | -645.55 | 1,103 | Upgrade
|
| Free Cash Flow | 347.51 | 241.05 | 724.37 | 409.93 | 358.87 | 183.57 | Upgrade
|
| Free Cash Flow Growth | -25.77% | -66.72% | 76.71% | 14.23% | 95.50% | -10.18% | Upgrade
|
| Free Cash Flow Margin | 3.75% | 2.60% | 7.98% | 5.46% | 6.86% | 4.11% | Upgrade
|
| Free Cash Flow Per Share | 2.26 | 1.56 | 4.68 | 2.70 | 2.57 | 1.60 | Upgrade
|
| Cash Income Tax Paid | 371.8 | 432.72 | 330.98 | 130.31 | 113.56 | 185.6 | Upgrade
|
| Levered Free Cash Flow | 65.83 | 136.56 | 545.49 | 164.35 | 406.79 | 208.1 | Upgrade
|
| Unlevered Free Cash Flow | 148.45 | 221.17 | 621.26 | 226.8 | 437.91 | 210.92 | Upgrade
|
| Change in Net Working Capital | 802.3 | 716.69 | 357.59 | 51.18 | -20.4 | -91.86 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.