VeriSilicon Microelectronics (Shanghai) Co., Ltd. (SHA: 688521)
China flag China · Delayed Price · Currency is CNY
52.10
-0.45 (-0.86%)
Nov 21, 2024, 3:00 PM CST

VeriSilicon Microelectronics (Shanghai) Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2016
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2016
Net Income
-558.11-296.4773.8113.29-25.57-41.17
Upgrade
Depreciation & Amortization
91.3991.39151.02102.7180.7279.09
Upgrade
Other Amortization
94.694.64.633.992.162.67
Upgrade
Loss (Gain) From Sale of Assets
0.080.08-0-0-00.01
Upgrade
Asset Writedown & Restructuring Costs
0.090.090.330.287.50.01
Upgrade
Loss (Gain) From Sale of Investments
51.0651.06-14.74-7.89-39.84-29.24
Upgrade
Stock-Based Compensation
3.613.6190.8947.56-10.04
Upgrade
Provision & Write-off of Bad Debts
125.28125.2843.149.441.190.96
Upgrade
Other Operating Activities
32.4419.994.277.787.680.88
Upgrade
Change in Accounts Receivable
7.967.96-503.81-468.19-231.31-31.3
Upgrade
Change in Inventory
140.33140.33-291.99-50.98-30.63-39.64
Upgrade
Change in Accounts Payable
-246.45-246.45112.99497.2396.05-17.74
Upgrade
Change in Other Net Operating Assets
----6.64-
Upgrade
Operating Cash Flow
-257.71-8.52-329.46155.23-125.4-65.43
Upgrade
Capital Expenditures
-114.51-115.44-843.6-136.04-141.32-38.6
Upgrade
Sale of Property, Plant & Equipment
000.01000.03
Upgrade
Investment in Securities
-302.75-310.75584.42879.07-1,355-328
Upgrade
Other Investing Activities
314.32---15.396.05
Upgrade
Investing Cash Flow
-102.95-426.2-259.17743.03-1,481-360.52
Upgrade
Long-Term Debt Issued
-427.9349.7723.34--
Upgrade
Total Debt Issued
456.2427.9349.7723.34--
Upgrade
Short-Term Debt Repaid
------355.59
Upgrade
Long-Term Debt Repaid
--40.08-17.39-11.56--
Upgrade
Total Debt Repaid
-81.09-40.08-17.39-11.56--355.59
Upgrade
Net Debt Issued (Repaid)
375.11387.82332.3811.77--355.59
Upgrade
Issuance of Common Stock
6.2983.647.2136.691,711798.66
Upgrade
Repurchase of Common Stock
------5.37
Upgrade
Other Financing Activities
-102.75-114.88-79.18-65.34-49.1-36.65
Upgrade
Financing Cash Flow
278.65356.58260.41-16.881,661401.05
Upgrade
Foreign Exchange Rate Adjustments
-0.861.512.77-2.77-6.731.87
Upgrade
Net Cash Flow
-82.87-76.63-325.45878.6248.35-23.02
Upgrade
Free Cash Flow
-372.23-123.97-1,17319.19-266.71-104.02
Upgrade
Free Cash Flow Margin
-16.74%-5.30%-43.79%0.90%-17.71%-7.76%
Upgrade
Free Cash Flow Per Share
-0.74-0.25-2.380.04-0.63-0.25
Upgrade
Cash Interest Paid
-----3.89
Upgrade
Cash Income Tax Paid
14.9113.4659.9966.8521.9326.38
Upgrade
Levered Free Cash Flow
-279.16-54.23-1,29022.86-251-87.62
Upgrade
Unlevered Free Cash Flow
-258.29-39.74-1,28325.06-250.23-85.19
Upgrade
Change in Net Working Capital
6.79-53.17696.55-3.33169.7598.31
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.