Autel Intelligent Technology Corp., Ltd. (SHA:688208)
China
· Delayed Price · Currency is CNY 29.22
-0.24 (-0.83%)
At close: May 14, 2025, 2:57 PM CST
SHA:688208 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 | 715.67 | 640.93 | 179.23 | 102.03 | 438.74 | 433.06 | Upgrade
|
| Depreciation & Amortization | 130.69 | 130.69 | 136.21 | 109.66 | 64.39 | 27.01 | Upgrade
|
| Other Amortization | 46.96 | 46.96 | 17.05 | 27.32 | 23.13 | 23.55 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.28 | 0.28 | -0.51 | -1 | -0.33 | 0.48 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.56 | 4.56 | -0.53 | -0 | 0.52 | 27.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | -80.86 | -80.86 | 18.84 | 17.59 | -54.66 | -43.31 | Upgrade
|
| Provision & Write-off of Bad Debts | 23.48 | 23.48 | 17.76 | 19.57 | 11.61 | 2.98 | Upgrade
|
| Other Operating Activities | 44.63 | 45.8 | 28.75 | 49.14 | 18.28 | 10.98 | Upgrade
|
| Change in Accounts Receivable | -179.38 | -179.38 | -151.07 | -226.28 | -279.1 | -91.25 | Upgrade
|
| Change in Inventory | -111.76 | -111.76 | -29.98 | -195.08 | -529.6 | -90.49 | Upgrade
|
| Change in Accounts Payable | 241.39 | 241.39 | 256.4 | -330.1 | 174.15 | 249.62 | Upgrade
|
| Change in Other Net Operating Assets | 15.66 | 15.66 | 4.83 | -12.34 | 83.57 | 27.47 | Upgrade
|
| Operating Cash Flow | 821.09 | 747.52 | 434.06 | -382.96 | -144.83 | 569.99 | Upgrade
|
| Operating Cash Flow Growth | 64.24% | 72.22% | - | - | - | 148.75% | Upgrade
|
| Capital Expenditures | -142.24 | -150.5 | -215.79 | -133.72 | -201.06 | -161.82 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.27 | 2.35 | 0.09 | 0.1 | 27.81 | 0.29 | Upgrade
|
| Cash Acquisitions | - | - | - | -8 | -686.09 | - | Upgrade
|
| Investment in Securities | -155.37 | 8.62 | 5.59 | 180 | 628.41 | -838.18 | Upgrade
|
| Other Investing Activities | -64.06 | -66.14 | -17.68 | 11.11 | 69.35 | 28.59 | Upgrade
|
| Investing Cash Flow | -343.24 | -205.67 | -227.78 | 49.5 | -161.58 | -971.11 | Upgrade
|
| Short-Term Debt Issued | - | 200 | - | 150 | 455.26 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,265 | - | 48 | Upgrade
|
| Total Debt Issued | - | 200 | - | 1,415 | 455.26 | 48 | Upgrade
|
| Short-Term Debt Repaid | - | - | -150 | -232.24 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -22.47 | -21.44 | -23.72 | -20.64 | -48 | Upgrade
|
| Total Debt Repaid | -22.47 | -22.47 | -171.44 | -255.96 | -20.64 | -48 | Upgrade
|
| Net Debt Issued (Repaid) | -22.47 | 177.53 | -171.44 | 1,159 | 434.62 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | 24.37 | 27.54 | 1,130 | Upgrade
|
| Repurchase of Common Stock | -146.54 | -146.54 | - | -100.36 | - | - | Upgrade
|
| Common Dividends Paid | -358.9 | -359.6 | -5.48 | -52.69 | -233.89 | -181 | Upgrade
|
| Other Financing Activities | 152.08 | - | -0.5 | 29 | -29 | -37.79 | Upgrade
|
| Financing Cash Flow | -375.82 | -328.61 | -177.43 | 1,059 | 199.27 | 911.41 | Upgrade
|
| Foreign Exchange Rate Adjustments | 32.95 | 22.31 | 13.69 | 2.24 | -13.31 | -9.35 | Upgrade
|
| Net Cash Flow | 134.99 | 235.55 | 42.53 | 727.8 | -120.46 | 500.93 | Upgrade
|
| Free Cash Flow | 678.85 | 597.02 | 218.27 | -516.68 | -345.89 | 408.17 | Upgrade
|
| Free Cash Flow Growth | 147.26% | 173.53% | - | - | - | 254.71% | Upgrade
|
| Free Cash Flow Margin | 16.31% | 15.18% | 6.71% | -22.81% | -15.35% | 25.87% | Upgrade
|
| Free Cash Flow Per Share | 1.00 | 0.89 | 0.33 | -0.78 | -0.51 | 0.62 | Upgrade
|
| Cash Income Tax Paid | 11.76 | -31.4 | 157.06 | -61.67 | -124.65 | -2.15 | Upgrade
|
| Levered Free Cash Flow | 569.73 | 503.26 | 322.45 | -407.69 | -388.92 | 367.26 | Upgrade
|
| Unlevered Free Cash Flow | 613.25 | 546.7 | 364.41 | -381.45 | -381.15 | 369.5 | Upgrade
|
| Change in Net Working Capital | -156.28 | -139.88 | -170.81 | 455.25 | 587.8 | -183.92 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.