Swancor Advanced Materials Co., Ltd. (SHA:688585)
China
· Delayed Price · Currency is CNY 7.13
-0.05 (-0.70%)
Jun 20, 2025, 2:45 PM CST
SHA:688585 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | 92.79 | 88.68 | 70.94 | 84.15 | 12.58 | 118.95 | Upgrade
|
| Depreciation & Amortization | 38.12 | 38.12 | 34.97 | 35.15 | 33.94 | 26.77 | Upgrade
|
| Other Amortization | 0.59 | 0.59 | 0.06 | 0.47 | 0.51 | 0.23 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.26 | -0.26 | -0.23 | -0.12 | 0.16 | 0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.26 | 0.26 | 0.03 | 2.27 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 5.91 | 5.91 | 3.43 | -1.1 | -1.41 | -1.03 | Upgrade
|
| Stock-Based Compensation | -0.76 | -0.76 | 0.56 | 0.77 | 0.74 | 7.44 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.96 | -0.96 | 1.19 | -1.41 | 1.55 | 0.14 | Upgrade
|
| Other Operating Activities | 89.78 | 1.25 | 6.37 | 5.33 | 6.39 | 3.1 | Upgrade
|
| Change in Accounts Receivable | -106.8 | -106.8 | 212.34 | -80.66 | 63.65 | -504.45 | Upgrade
|
| Change in Inventory | -57.6 | -57.6 | -13.92 | 66.14 | -2.77 | -68.41 | Upgrade
|
| Change in Accounts Payable | 56.66 | 56.66 | 3.96 | -163.24 | -174.39 | 364.15 | Upgrade
|
| Change in Other Net Operating Assets | 3.69 | 3.69 | 9.31 | 21.45 | 2.66 | -11.39 | Upgrade
|
| Operating Cash Flow | 118.6 | 25.95 | 321.59 | -37.58 | -60.55 | -59.37 | Upgrade
|
| Operating Cash Flow Growth | -66.68% | -91.93% | - | - | - | - | Upgrade
|
| Capital Expenditures | -15.83 | -16.89 | -13.9 | -36.27 | -56.76 | -30.32 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.41 | 0.41 | 4.78 | 11.88 | 0.13 | 0.07 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -210 | - | Upgrade
|
| Investment in Securities | -113.23 | -71.19 | -126.27 | - | - | - | Upgrade
|
| Other Investing Activities | 5.1 | 4.06 | 1.12 | 3.9 | 2.32 | 1.9 | Upgrade
|
| Investing Cash Flow | -123.55 | -83.62 | -134.27 | -20.49 | -264.32 | -28.35 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 367.81 | 590.96 | 139.32 | Upgrade
|
| Long-Term Debt Issued | - | 14 | 8.28 | - | - | - | Upgrade
|
| Total Debt Issued | 29.33 | 14 | 8.28 | 367.81 | 590.96 | 139.32 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -285.04 | -298.99 | -45.69 | Upgrade
|
| Long-Term Debt Repaid | - | -15.28 | -11.96 | -3.59 | -3.37 | - | Upgrade
|
| Total Debt Repaid | -23.71 | -15.28 | -11.96 | -288.63 | -302.37 | -45.69 | Upgrade
|
| Net Debt Issued (Repaid) | 5.61 | -1.28 | -3.68 | 79.18 | 288.59 | 93.63 | Upgrade
|
| Issuance of Common Stock | 0.39 | 0.39 | 0.3 | - | - | 87.76 | Upgrade
|
| Common Dividends Paid | -24.63 | -24.49 | -8.9 | -0.98 | -32.12 | -0.46 | Upgrade
|
| Other Financing Activities | -0.34 | - | - | - | 3 | -13.19 | Upgrade
|
| Financing Cash Flow | -18.96 | -25.38 | -12.27 | 78.2 | 259.47 | 167.74 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.71 | -1.43 | 4.27 | 3.95 | 0.84 | 0.02 | Upgrade
|
| Net Cash Flow | -22.21 | -84.47 | 179.32 | 24.07 | -64.56 | 80.04 | Upgrade
|
| Free Cash Flow | 102.77 | 9.06 | 307.69 | -73.86 | -117.31 | -89.68 | Upgrade
|
| Free Cash Flow Growth | -69.96% | -97.06% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 6.72% | 0.61% | 21.98% | -3.97% | -5.66% | -4.61% | Upgrade
|
| Free Cash Flow Per Share | 0.25 | 0.02 | 0.78 | -0.18 | -0.28 | -0.24 | Upgrade
|
| Cash Income Tax Paid | 37.03 | 37.54 | 25.99 | 18.89 | -11.88 | 62.15 | Upgrade
|
| Levered Free Cash Flow | 93.23 | 12.54 | 472.07 | 40.43 | 33.33 | -57.99 | Upgrade
|
| Unlevered Free Cash Flow | 93.58 | 12.76 | 472.66 | 43.2 | 39.94 | -54.1 | Upgrade
|
| Change in Net Working Capital | -2.04 | 73.81 | -393.59 | 22.14 | -44 | 159.78 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.