Dosilicon Co., Ltd. (SHA:688110)
China
· Delayed Price · Currency is CNY 32.74
-0.38 (-1.15%)
May 14, 2025, 2:45 PM CST
Dosilicon 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 | 2018 - 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 | 2018 - 2019 |
| Net Income | -181.88 | -167.14 | -306.25 | 185.46 | 261.8 | 19.53 | Upgrade
|
| Depreciation & Amortization | 46.46 | 46.46 | 42.95 | 33 | 22.56 | 14.66 | Upgrade
|
| Other Amortization | 3.23 | 3.23 | 1.36 | 0.66 | 0.82 | 1.12 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.36 | 0.36 | 0.09 | 1.5 | 0.04 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -15.5 | -15.5 | -20.56 | -19.03 | -0.09 | -0.07 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.57 | 1.57 | 2.1 | 19.96 | 5.74 | 1.68 | Upgrade
|
| Other Operating Activities | 36.36 | 6.28 | 239.62 | 159.03 | 60.06 | 10.72 | Upgrade
|
| Change in Accounts Receivable | -23.28 | -23.28 | -13.12 | 36.73 | -581.39 | 89.34 | Upgrade
|
| Change in Inventory | -23.02 | -23.02 | -262.5 | -434.02 | -71.14 | 140.69 | Upgrade
|
| Change in Accounts Payable | -112.24 | -112.24 | 26.8 | -237.06 | 417.96 | -50.96 | Upgrade
|
| Operating Cash Flow | -262.3 | -277.64 | -301.76 | -261.02 | 117.52 | 228.39 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -48.54% | - | Upgrade
|
| Capital Expenditures | -44.15 | -41.07 | -27.28 | -80.89 | -52.4 | -31.79 | Upgrade
|
| Investment in Securities | -670.1 | -494.69 | -357.81 | -473.89 | 0.06 | -0.21 | Upgrade
|
| Other Investing Activities | 51.99 | 13.14 | 6.36 | 8.11 | 0.04 | 0.04 | Upgrade
|
| Investing Cash Flow | -662.26 | -522.63 | -378.73 | -546.67 | -52.3 | -31.96 | Upgrade
|
| Long-Term Debt Issued | - | 45.1 | 42.22 | 45.41 | 27.42 | - | Upgrade
|
| Total Debt Issued | 45.1 | 45.1 | 42.22 | 45.41 | 27.42 | - | Upgrade
|
| Long-Term Debt Repaid | - | -61.33 | -64.34 | -30.45 | -23.96 | -14.87 | Upgrade
|
| Total Debt Repaid | -71.22 | -61.33 | -64.34 | -30.45 | -23.96 | -14.87 | Upgrade
|
| Net Debt Issued (Repaid) | -26.11 | -16.23 | -22.12 | 14.96 | 3.46 | -14.87 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 3,064 | 78.59 | Upgrade
|
| Common Dividends Paid | -2.74 | -2.79 | -58.03 | -81.03 | -1.45 | -4.58 | Upgrade
|
| Other Financing Activities | -107.98 | -143.24 | -73.52 | - | -28.41 | - | Upgrade
|
| Financing Cash Flow | -136.83 | -162.26 | -153.67 | -66.07 | 3,037 | 59.15 | Upgrade
|
| Foreign Exchange Rate Adjustments | -26.55 | -2.49 | -1.56 | 4.94 | -4.1 | 0.15 | Upgrade
|
| Net Cash Flow | -1,088 | -965.02 | -835.71 | -868.82 | 3,098 | 255.72 | Upgrade
|
| Free Cash Flow | -306.45 | -318.71 | -329.04 | -341.9 | 65.12 | 196.6 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -66.88% | - | Upgrade
|
| Free Cash Flow Margin | -45.27% | -49.72% | -62.01% | -29.84% | 5.74% | 25.07% | Upgrade
|
| Free Cash Flow Per Share | -0.70 | -0.72 | -0.74 | -0.77 | 0.19 | 0.60 | Upgrade
|
| Cash Income Tax Paid | - | -28.51 | -65.4 | 35.07 | -10.74 | -69.03 | Upgrade
|
| Levered Free Cash Flow | 230.91 | -287.56 | -350 | -252.43 | 5.08 | 190.12 | Upgrade
|
| Unlevered Free Cash Flow | 232.4 | -286.07 | -348.02 | -251.08 | 6.1 | 192.94 | Upgrade
|
| Change in Net Working Capital | -361.71 | 160.48 | 95.61 | 294.31 | 141.92 | -184.37 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.