Dalian Friendship (Group) Co., Ltd. (SHE:000679)
China · Delayed Price · Currency is CNY 8.27
+0.12 (1.47%)
Jul 22, 2025, 2:45 PM CST
Dalian Friendship (Group) 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | -77.98 | -77.64 | -37.17 | -50.16 | -215.91 | 25.76 | Upgrade |
Depreciation & Amortization | 20.59 | 20.59 | 21.35 | 23.89 | 24.31 | 20.24 | Upgrade |
Other Amortization | 2.27 | 2.27 | 3.16 | 3.24 | 2.58 | 5.48 | Upgrade |
Loss (Gain) From Sale of Assets | -0.69 | -0.69 | - | - | - | 0 | Upgrade |
Asset Writedown & Restructuring Costs | 8.49 | 8.49 | 8.3 | -4.37 | 229.45 | 2.21 | Upgrade |
Loss (Gain) From Sale of Investments | - | - | - | - | -1 | -173.35 | Upgrade |
Provision & Write-off of Bad Debts | 3.31 | 3.31 | 0.45 | - | - | - | Upgrade |
Other Operating Activities | 16.28 | 13 | 19.71 | 17.82 | -51.58 | 144.6 | Upgrade |
Change in Accounts Receivable | -59.27 | -59.27 | -1.26 | 0.4 | -0.99 | 31.27 | Upgrade |
Change in Inventory | -32.75 | -32.75 | 0.46 | -4.49 | -5.54 | 3,297 | Upgrade |
Change in Accounts Payable | 25.82 | 25.82 | -20.61 | -27.21 | 4.61 | -3,405 | Upgrade |
Change in Other Net Operating Assets | - | - | - | - | - | 2.99 | Upgrade |
Operating Cash Flow | -93.93 | -96.88 | -5.62 | -40.88 | -14.08 | -48.23 | Upgrade |
Capital Expenditures | -0.67 | -0.53 | -0.68 | -2.57 | -4.93 | -4.27 | Upgrade |
Sale of Property, Plant & Equipment | 1.06 | 1.06 | 0.04 | 0 | 0 | - | Upgrade |
Divestitures | - | - | - | - | - | -416.9 | Upgrade |
Other Investing Activities | - | - | - | - | - | 1,924 | Upgrade |
Investing Cash Flow | 0.39 | 0.52 | -0.64 | -2.57 | 56.27 | 1,443 | Upgrade |
Short-Term Debt Issued | - | 145 | - | 8.4 | - | 888.13 | Upgrade |
Long-Term Debt Issued | - | 40 | 38.4 | - | - | - | Upgrade |
Total Debt Issued | 185 | 185 | 38.4 | 8.4 | - | 888.13 | Upgrade |
Short-Term Debt Repaid | - | -45 | - | - | - | -1,929 | Upgrade |
Long-Term Debt Repaid | - | -44.76 | -14.13 | -58.74 | -40.26 | -34.55 | Upgrade |
Total Debt Repaid | -89.76 | -89.76 | -14.13 | -58.74 | -40.26 | -1,964 | Upgrade |
Net Debt Issued (Repaid) | 95.24 | 95.24 | 24.27 | -50.34 | -40.26 | -1,076 | Upgrade |
Common Dividends Paid | -1.99 | -1.99 | -1.64 | -0.38 | -14.87 | -180.16 | Upgrade |
Other Financing Activities | -0.3 | -0.3 | -0.1 | 49.36 | - | -16.45 | Upgrade |
Financing Cash Flow | 92.95 | 92.95 | 22.53 | -1.36 | -55.13 | -1,272 | Upgrade |
Foreign Exchange Rate Adjustments | -0.05 | -0.05 | - | - | - | -0 | Upgrade |
Net Cash Flow | -0.64 | -3.46 | 16.28 | -44.81 | -12.95 | 122.62 | Upgrade |
Free Cash Flow | -94.6 | -97.41 | -6.3 | -43.45 | -19.01 | -52.5 | Upgrade |
Free Cash Flow Margin | -22.14% | -26.17% | -3.85% | -29.07% | -10.78% | -29.87% | Upgrade |
Free Cash Flow Per Share | -0.27 | -0.28 | -0.02 | -0.12 | -0.05 | -0.14 | Upgrade |
Cash Interest Paid | 0.3 | 0.3 | - | - | - | - | Upgrade |
Cash Income Tax Paid | 31.75 | 23.35 | 14.18 | 12.2 | 15.59 | 14.29 | Upgrade |
Levered Free Cash Flow | 433.25 | -91.75 | -0.84 | -40.73 | -178.76 | 3,082 | Upgrade |
Unlevered Free Cash Flow | 453.61 | -73.05 | 15.97 | -24.32 | -161.95 | 3,186 | Upgrade |
Change in Net Working Capital | -448.17 | 77.67 | 7.89 | 25.38 | 158.05 | -3,192 | Upgrade |
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.