Shenzhen Tellus Holding Co., Ltd. (SHE:000025)
China
· Delayed Price · Currency is CNY 17.58
-0.53 (-2.93%)
May 30, 2025, 3:04 PM CST
Shenzhen Tellus Holding 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 135.61 | 136.63 | 118.26 | 83.5 | 131.02 | 57.66 | Upgrade
|
| Depreciation & Amortization | 51.17 | 51.17 | 45.58 | 39.45 | 35.81 | 28.53 | Upgrade
|
| Other Amortization | 13.51 | 13.51 | 6.45 | 5.15 | 7.32 | 3.17 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0 | 0 | 0.06 | -0.01 | -0.14 | 0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 0.86 | 0.22 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -7.06 | -7.06 | -83.4 | -32.51 | -94.44 | -23.77 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.34 | -0.34 | 0.61 | 0.21 | -0.02 | -0.93 | Upgrade
|
| Other Operating Activities | 115.86 | 4.4 | 4.48 | -0.82 | 1.14 | 1.52 | Upgrade
|
| Change in Accounts Receivable | 100.48 | 100.48 | -102.17 | -109.08 | -12.86 | 89.14 | Upgrade
|
| Change in Inventory | 45.72 | 45.72 | -54.72 | -91.71 | -4.17 | -0.71 | Upgrade
|
| Change in Accounts Payable | 28.78 | 28.78 | -3.64 | 53.49 | 61.99 | -45.68 | Upgrade
|
| Operating Cash Flow | 500.73 | 390.29 | -60.14 | -51.97 | 126.61 | 109.11 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 16.05% | 38.26% | Upgrade
|
| Capital Expenditures | 24.54 | -34.26 | -84.89 | -152.05 | -138.36 | -172.62 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | 0 | 9.87 | 7.76 | 0.5 | 0.92 | Upgrade
|
| Investment in Securities | -358.48 | -165.4 | -88.93 | 155.95 | -42.75 | -218.21 | Upgrade
|
| Other Investing Activities | -25 | 7.02 | 30.74 | 38.18 | 49.93 | 92.12 | Upgrade
|
| Investing Cash Flow | -358.94 | -192.64 | -133.21 | 49.85 | -130.69 | -297.79 | Upgrade
|
| Short-Term Debt Issued | - | 415 | 359.67 | - | - | 24.8 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 77.92 | 75.6 | 11.17 | Upgrade
|
| Total Debt Issued | 249.5 | 415 | 359.67 | 77.92 | 75.6 | 35.97 | Upgrade
|
| Short-Term Debt Repaid | - | -440 | -358.93 | - | - | -24.8 | Upgrade
|
| Long-Term Debt Repaid | - | -12.18 | -0.81 | -2.87 | -3.38 | - | Upgrade
|
| Total Debt Repaid | -443.78 | -452.18 | -359.74 | -2.87 | -3.38 | -24.8 | Upgrade
|
| Net Debt Issued (Repaid) | -194.28 | -37.18 | -0.07 | 75.05 | 72.22 | 11.17 | Upgrade
|
| Common Dividends Paid | -19.2 | -19.42 | -31.6 | -20.83 | -10.36 | -18.06 | Upgrade
|
| Other Financing Activities | 1.48 | - | -6.16 | 128.5 | -54.82 | 3.23 | Upgrade
|
| Financing Cash Flow | -212 | -56.6 | -37.84 | 182.72 | 7.04 | -3.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | 0 | -0.84 | 0.24 | 0.13 | Upgrade
|
| Net Cash Flow | -70.22 | 141.05 | -231.18 | 179.75 | 3.19 | -192.21 | Upgrade
|
| Free Cash Flow | 525.26 | 356.03 | -145.03 | -204.01 | -11.75 | -63.52 | Upgrade
|
| Free Cash Flow Margin | 24.05% | 13.62% | -7.85% | -24.36% | -2.31% | -14.96% | Upgrade
|
| Free Cash Flow Per Share | 1.22 | 0.83 | -0.34 | -0.47 | -0.03 | -0.14 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 2.89 | - | Upgrade
|
| Cash Income Tax Paid | 51.38 | 62.07 | 58.68 | 60.61 | 36.03 | 82.07 | Upgrade
|
| Levered Free Cash Flow | 404.71 | 307.15 | -68.48 | -179.3 | -53.52 | 2.08 | Upgrade
|
| Unlevered Free Cash Flow | 409.56 | 312.84 | -62.58 | -179.09 | -52.12 | 2.73 | Upgrade
|
| Change in Net Working Capital | -228.36 | -191.18 | 72.01 | 108.07 | 2.84 | -115.99 | Upgrade
|
Updated Oct 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.