Beijing Worldia Diamond Tools Co.,Ltd. (SHA:688028)
China
· Delayed Price · Currency is CNY 21.80
+0.22 (1.02%)
Jul 11, 2025, 2:45 PM CST
SHA:688028 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 | 96.56 | 99.18 | 97.37 | 62.82 | 54.45 | 49.49 | Upgrade
|
Depreciation & Amortization | 95.46 | 95.46 | 85.71 | 49.71 | 31.11 | 25.21 | Upgrade
|
Other Amortization | 3.91 | 3.91 | 1.25 | 0.62 | 0.13 | - | Upgrade
|
Loss (Gain) From Sale of Assets | -0.02 | -0.02 | -0.11 | -0.1 | - | 0.01 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.83 | 0.83 | 1.02 | 0.34 | 0.16 | 0.49 | Upgrade
|
Loss (Gain) From Sale of Investments | 0.37 | 0.37 | -0.22 | 0.09 | 0.02 | -0.32 | Upgrade
|
Provision & Write-off of Bad Debts | 1.92 | 1.92 | 3.45 | 1.22 | 0.13 | 0.26 | Upgrade
|
Other Operating Activities | 15.33 | 17.58 | 9.05 | 1.77 | -0.5 | -6.37 | Upgrade
|
Change in Accounts Receivable | 28.08 | 28.08 | -59.94 | -56.27 | -7.16 | 2.32 | Upgrade
|
Change in Inventory | -43.27 | -43.27 | -104.15 | -51.93 | -37.77 | -19.82 | Upgrade
|
Change in Accounts Payable | 27.51 | 27.51 | 66.22 | 52.02 | 23.34 | 19.59 | Upgrade
|
Change in Other Net Operating Assets | - | - | - | -3.28 | 7.11 | 3.83 | Upgrade
|
Operating Cash Flow | 219.14 | 224.01 | 94.85 | 61 | 70.73 | 74.51 | Upgrade
|
Operating Cash Flow Growth | 120.17% | 136.18% | 55.50% | -13.76% | -5.06% | -10.12% | Upgrade
|
Capital Expenditures | -170.86 | -229.41 | -229.4 | -228.2 | -124 | -103.27 | Upgrade
|
Sale of Property, Plant & Equipment | 0.1 | 0.11 | 0.41 | 0.04 | 0.3 | 0.49 | Upgrade
|
Cash Acquisitions | - | - | - | -153.21 | - | - | Upgrade
|
Divestitures | - | - | 1.82 | - | - | - | Upgrade
|
Investment in Securities | -3.45 | -3.45 | -16.26 | 59.91 | 12.23 | 334.75 | Upgrade
|
Other Investing Activities | -19.19 | -42.19 | 4.42 | 11.64 | -23.14 | - | Upgrade
|
Investing Cash Flow | -193.4 | -274.94 | -239.01 | -309.81 | -134.61 | 231.96 | Upgrade
|
Short-Term Debt Issued | - | - | - | 179.65 | - | - | Upgrade
|
Long-Term Debt Issued | - | 121.33 | 17.9 | - | - | - | Upgrade
|
Total Debt Issued | 100.33 | 121.33 | 17.9 | 179.65 | - | - | Upgrade
|
Short-Term Debt Repaid | - | - | - | -178.24 | - | - | Upgrade
|
Long-Term Debt Repaid | - | -18.04 | -21.42 | -2.87 | -0.96 | - | Upgrade
|
Total Debt Repaid | -128.75 | -18.04 | -21.42 | -181.1 | -0.96 | - | Upgrade
|
Net Debt Issued (Repaid) | -28.42 | 103.29 | -3.51 | -1.45 | -0.96 | - | Upgrade
|
Issuance of Common Stock | 0.51 | 0.25 | 0.69 | 485 | - | - | Upgrade
|
Common Dividends Paid | -57.1 | -56.61 | -33.14 | -17.47 | -42.4 | -74.4 | Upgrade
|
Other Financing Activities | -15.19 | -10.97 | -34.63 | 1.75 | - | - | Upgrade
|
Financing Cash Flow | -100.2 | 35.97 | -70.59 | 467.83 | -43.36 | -74.4 | Upgrade
|
Foreign Exchange Rate Adjustments | -0.11 | 0.15 | 1.18 | 2.16 | -1.06 | -0.68 | Upgrade
|
Net Cash Flow | -74.58 | -14.81 | -213.57 | 221.18 | -108.3 | 231.39 | Upgrade
|
Free Cash Flow | 48.28 | -5.39 | -134.54 | -167.2 | -53.27 | -28.77 | Upgrade
|
Free Cash Flow Margin | 7.05% | -0.80% | -22.32% | -40.36% | -16.35% | -11.90% | Upgrade
|
Free Cash Flow Per Share | 0.32 | -0.04 | -0.88 | -1.36 | -0.47 | -0.26 | Upgrade
|
Cash Income Tax Paid | 32.47 | 32.87 | 31.42 | 10.43 | 12.48 | 13.81 | Upgrade
|
Levered Free Cash Flow | -29.58 | -70.52 | -199.07 | -308.56 | -89.71 | -52.94 | Upgrade
|
Unlevered Free Cash Flow | -27.17 | -68.28 | -198.85 | -307.16 | -89.66 | -52.94 | Upgrade
|
Change in Net Working Capital | 16.29 | 2.67 | 111.06 | 167.44 | 35.86 | 6.88 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.