Beijing YanDong MicroElectronic Co., Ltd. (SHA: 688172)
China flag China · Delayed Price · Currency is CNY
29.25
+1.56 (5.63%)
Nov 13, 2024, 4:00 PM CST

Beijing YanDong MicroElectronic Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19
Net Income
-17.67452.29462.13550.4458.49-125.68
Depreciation & Amortization
346.28346.28300.76247.4175.92127.17
Other Amortization
7.147.140.440.285.742.94
Loss (Gain) From Sale of Assets
-21.59-21.59-20.46-57.24-0.57-1.78
Asset Writedown & Restructuring Costs
0.020.021.24.581.6749.31
Loss (Gain) From Sale of Investments
-13.84-13.84-8.28-8.91-2.390.09
Provision & Write-off of Bad Debts
13.7913.7914.02-4.55-7.970.59
Other Operating Activities
722.7232.49129.51100.0950.0820.4
Change in Accounts Receivable
-507.83-507.83-120.32-254.41-7.11-99.26
Change in Inventory
106.56106.56-292.79-353.77-108.2341.54
Change in Accounts Payable
24.7424.74326.06178.12263.48504.7
Operating Cash Flow
623.03402.77796.39441.61387.84471.24
Operating Cash Flow Growth
65.75%-49.43%80.34%13.86%-17.70%-
Capital Expenditures
-2,826-2,369-2,151-784.28-668.08-976.71
Sale of Property, Plant & Equipment
166.938.7310.91201.782.752.91
Divestitures
------25.97
Investment in Securities
-1,986-2,136-509.93-11.5-44.8
Other Investing Activities
1,544-1.10.320.310.36
Investing Cash Flow
-3,102-4,467-2,189-572.25-676.52-1,044
Long-Term Debt Issued
-84.14199.7618.73668.71147
Short-Term Debt Repaid
------58.15
Long-Term Debt Repaid
--206.31-187.4-155.23-130.11-32.96
Total Debt Repaid
-167.46-206.31-187.4-155.23-130.11-91.11
Net Debt Issued (Repaid)
-59.16-122.1712.3463.5538.655.89
Issuance of Common Stock
--3,7714,500-168.7
Common Dividends Paid
-69.13-25.11-43.39-42.81-19.73-11.37
Other Financing Activities
30.21-9.1----2.4
Financing Cash Flow
-98.08-156.383,7404,921518.87210.82
Foreign Exchange Rate Adjustments
0.290.170.66-0.19-0.190.96
Net Cash Flow
-2,577-4,2202,3494,790230-361.2
Free Cash Flow
-2,203-1,967-1,354-342.67-280.24-505.47
Free Cash Flow Margin
-138.46%-92.47%-62.27%-16.84%-27.20%-48.53%
Free Cash Flow Per Share
-1.83-1.65-1.32-0.49--
Cash Income Tax Paid
-74.41-166.42105.74-110.8554.31
Levered Free Cash Flow
-2,842-2,152-1,604-776.5-362-
Unlevered Free Cash Flow
-2,829-2,136-1,586-771.41-346.81-
Change in Net Working Capital
107.22188.76-67.67526.93-223.2-
Source: S&P Capital IQ. Standard template. Financial Sources.