Novogene Co., Ltd. (SHA:688315)
China
· Delayed Price · Currency is CNY 14.02
+0.24 (1.74%)
Apr 29, 2025, 2:45 PM CST
Novogene 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 | 210.4 | 203.84 | 178.06 | 177.23 | 225.2 | 36.54 | Upgrade
|
| Depreciation & Amortization | 159.17 | 159.17 | 141.2 | 132.32 | 132.26 | 106.64 | Upgrade
|
| Other Amortization | 3.42 | 3.42 | 11.27 | 5.72 | 5.66 | 4.83 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.01 | 0.02 | 2.2 | 3.58 | 2.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.82 | 2.82 | 2.29 | 11.57 | -0.03 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -25.27 | -25.27 | -20.03 | -3.96 | -29.86 | -6.41 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 15.62 | 27.28 | 19.77 | 7.04 | Upgrade
|
| Other Operating Activities | -21.87 | 23.49 | -0.14 | 0.88 | 18.23 | 21.89 | Upgrade
|
| Change in Accounts Receivable | -19.1 | -19.1 | -35.91 | -44.94 | -220.54 | 22.34 | Upgrade
|
| Change in Inventory | 13.45 | 13.45 | 12.46 | 20.41 | -31.07 | -3.74 | Upgrade
|
| Change in Accounts Payable | 34.12 | 34.12 | 33.88 | -32.5 | 164.5 | 150.43 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -9.35 | 1.77 | 7.57 | - | Upgrade
|
| Operating Cash Flow | 346.74 | 385.54 | 334.2 | 303.95 | 293.47 | 342.07 | Upgrade
|
| Operating Cash Flow Growth | 38.13% | 15.36% | 9.95% | 3.57% | -14.21% | 300.75% | Upgrade
|
| Capital Expenditures | -147.2 | -182.56 | -116.7 | -217.22 | -112 | -92.08 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.02 | 0.01 | 0.33 | 4.16 | 2.93 | 0.03 | Upgrade
|
| Divestitures | - | - | - | - | 3.22 | - | Upgrade
|
| Investment in Securities | -154.84 | -370.51 | -691.26 | -145.04 | -92.61 | 14.74 | Upgrade
|
| Other Investing Activities | 45.67 | 39.07 | 23.03 | 9.04 | 6.67 | 3.37 | Upgrade
|
| Investing Cash Flow | -256.35 | -513.99 | -784.6 | -349.07 | -191.79 | -73.93 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 276.12 | Upgrade
|
| Long-Term Debt Issued | - | - | 22.45 | 52 | 22 | - | Upgrade
|
| Total Debt Issued | - | - | 22.45 | 52 | 22 | 276.12 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -388.28 | Upgrade
|
| Long-Term Debt Repaid | - | - | -41.47 | -71.64 | -110.3 | - | Upgrade
|
| Total Debt Repaid | - | - | -41.47 | -71.64 | -110.3 | -388.28 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -19.02 | -19.64 | -88.3 | -112.17 | Upgrade
|
| Issuance of Common Stock | - | - | 328.94 | - | 466.78 | - | Upgrade
|
| Common Dividends Paid | -19.4 | -19.4 | -19.47 | -24.27 | -2.48 | -9.27 | Upgrade
|
| Other Financing Activities | -112.5 | -160.4 | -0.78 | -0.9 | -17.19 | 2.2 | Upgrade
|
| Financing Cash Flow | -131.9 | -179.79 | 289.67 | -44.81 | 358.81 | -119.23 | Upgrade
|
| Foreign Exchange Rate Adjustments | 15.41 | -1.67 | 25.59 | 25.71 | -17.72 | -14.62 | Upgrade
|
| Net Cash Flow | -26.1 | -309.92 | -135.14 | -64.22 | 442.77 | 134.29 | Upgrade
|
| Free Cash Flow | 199.54 | 202.97 | 217.5 | 86.73 | 181.47 | 250 | Upgrade
|
| Free Cash Flow Growth | 106.39% | -6.68% | 150.78% | -52.21% | -27.41% | - | Upgrade
|
| Free Cash Flow Margin | 9.30% | 9.61% | 10.86% | 4.50% | 9.72% | 16.78% | Upgrade
|
| Free Cash Flow Per Share | 0.48 | 0.49 | 0.54 | 0.21 | 0.47 | 0.68 | Upgrade
|
| Cash Income Tax Paid | 53.06 | 63.57 | 60.99 | -38.65 | -25.47 | -14.87 | Upgrade
|
| Levered Free Cash Flow | 293.96 | 212.14 | 180.31 | -76.65 | 123.94 | 202.68 | Upgrade
|
| Unlevered Free Cash Flow | 293.96 | 212.14 | 181.64 | -75.3 | 125.77 | 209.1 | Upgrade
|
| Change in Net Working Capital | -134.07 | -91.2 | -42.4 | 122.79 | 50.19 | -168.69 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.