Beijing Jingwei Hirain Technologies Co., Inc. (SHA:688326)
China
· Delayed Price · Currency is CNY 100.60
-1.50 (-1.47%)
May 30, 2025, 11:29 AM CST
SHA:688326 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 | -478.58 | -550.32 | -217.26 | 235.72 | 146.19 | 73.69 | Upgrade
|
| Depreciation & Amortization | 170.57 | 170.57 | 157.43 | 90.85 | 65.52 | 30.05 | Upgrade
|
| Other Amortization | 76.3 | 76.3 | 29 | 26.46 | 38.7 | 34.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.08 | -0.08 | -0.91 | -0.71 | 0.18 | -0.15 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.42 | 1.42 | 1.33 | 0.25 | 1.21 | 21.37 | Upgrade
|
| Loss (Gain) From Sale of Investments | 27.88 | 27.88 | -31.56 | -95.33 | -7.92 | 15.69 | Upgrade
|
| Provision & Write-off of Bad Debts | 99.53 | 99.53 | 59.65 | 21.15 | 6.88 | 20.82 | Upgrade
|
| Other Operating Activities | 310.61 | 89.38 | 98.64 | 59.95 | 56.87 | 8.93 | Upgrade
|
| Change in Accounts Receivable | -841.81 | -841.81 | -695.64 | -292.97 | -1,271 | -705.16 | Upgrade
|
| Change in Inventory | 47.21 | 47.21 | -154.31 | -229.47 | -486.05 | -214.74 | Upgrade
|
| Change in Accounts Payable | 314.92 | 314.92 | 202.57 | 227.89 | 1,738 | 751.57 | Upgrade
|
| Change in Other Net Operating Assets | 81.54 | 81.54 | 60.11 | 54.02 | 37.39 | 32.18 | Upgrade
|
| Operating Cash Flow | -244.57 | -537.53 | -559.29 | 52.54 | 310.73 | 46.48 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -83.09% | 568.58% | -67.28% | Upgrade
|
| Capital Expenditures | -638.82 | -713.61 | -421.15 | -403.75 | -171.75 | -67.26 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.52 | 0.52 | 0.28 | 1.22 | 0.76 | 0.07 | Upgrade
|
| Investment in Securities | -406.25 | -505.84 | 490.4 | -627.81 | 109.38 | -144 | Upgrade
|
| Other Investing Activities | -3.17 | -8.59 | 23.13 | 20.76 | -1.56 | -2.12 | Upgrade
|
| Investing Cash Flow | -1,048 | -1,228 | 92.66 | -1,010 | -63.17 | -213.31 | Upgrade
|
| Short-Term Debt Issued | - | 653.66 | 457.67 | - | 6 | 165.11 | Upgrade
|
| Long-Term Debt Issued | - | 2.56 | 1.04 | - | - | 43.05 | Upgrade
|
| Total Debt Issued | 743.42 | 656.22 | 458.71 | - | 6 | 208.16 | Upgrade
|
| Short-Term Debt Repaid | - | -377.86 | -106 | - | -123 | -318.93 | Upgrade
|
| Long-Term Debt Repaid | - | -45.29 | -51.96 | -34.2 | -22.96 | - | Upgrade
|
| Total Debt Repaid | -691.65 | -423.15 | -157.96 | -34.2 | -145.96 | -318.93 | Upgrade
|
| Net Debt Issued (Repaid) | 51.76 | 233.06 | 300.75 | -34.2 | -139.96 | -110.77 | Upgrade
|
| Issuance of Common Stock | - | - | 45.09 | 3,520 | - | 645.62 | Upgrade
|
| Common Dividends Paid | -18.55 | -16.65 | -2.07 | -0.07 | -2.8 | -11.04 | Upgrade
|
| Other Financing Activities | 23.98 | -273.32 | -143.22 | -34.85 | 67.82 | 25.22 | Upgrade
|
| Financing Cash Flow | 57.2 | -56.91 | 200.54 | 3,451 | -74.94 | 549.04 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.52 | -5.29 | 14.23 | 35.45 | -11.34 | -14.05 | Upgrade
|
| Net Cash Flow | -1,241 | -1,827 | -251.86 | 2,529 | 161.27 | 368.16 | Upgrade
|
| Free Cash Flow | -883.4 | -1,251 | -980.44 | -351.21 | 138.98 | -20.78 | Upgrade
|
| Free Cash Flow Margin | -14.77% | -22.58% | -20.96% | -8.73% | 4.26% | -0.84% | Upgrade
|
| Free Cash Flow Per Share | -7.72 | -10.87 | -8.21 | -3.19 | 1.54 | -0.24 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 0.64 | Upgrade
|
| Cash Income Tax Paid | 116.22 | 113.53 | 73.69 | 33.87 | 60.18 | 51.68 | Upgrade
|
| Levered Free Cash Flow | -546.49 | -912.2 | -505.98 | -225.34 | 218.18 | -112.44 | Upgrade
|
| Unlevered Free Cash Flow | -533.29 | -900.03 | -500.19 | -223.01 | 221.4 | -105.01 | Upgrade
|
| Change in Net Working Capital | -173.85 | 65.97 | 33.85 | -30.55 | -181.92 | 190.13 | Upgrade
|
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.