Sichuan Hexie Shuangma Co., Ltd. (SHE:000935)
China · Delayed Price · Currency is CNY 18.53
-0.09 (-0.48%)
Jul 18, 2025, 3:04 PM CST
Sichuan Hexie Shuangma 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 | 417.21 | 309.38 | 985.47 | 825.12 | 988.73 | 888.75 | Upgrade |
Depreciation & Amortization | 79.91 | 79.91 | 67.85 | 63.68 | 51.34 | 63.69 | Upgrade |
Other Amortization | 1.25 | 1.25 | 1.54 | 1.32 | 0.99 | 0.58 | Upgrade |
Loss (Gain) From Sale of Assets | -0 | -0 | -23.55 | 0.01 | 0.76 | 0.17 | Upgrade |
Asset Writedown & Restructuring Costs | 0 | 0 | - | - | - | 0.16 | Upgrade |
Loss (Gain) From Sale of Investments | 67.46 | 67.46 | -636.55 | -596.36 | -699.1 | -267.94 | Upgrade |
Provision & Write-off of Bad Debts | -0.44 | -0.44 | - | - | - | -0 | Upgrade |
Other Operating Activities | -117.95 | 3.92 | -1.02 | 8.71 | 5.97 | 4.61 | Upgrade |
Change in Accounts Receivable | -14.68 | -14.68 | -132.22 | 3.25 | 15.01 | -35.03 | Upgrade |
Change in Inventory | 10.04 | 10.04 | -8.74 | 21.31 | -33.5 | 9.29 | Upgrade |
Change in Accounts Payable | 66.71 | 66.71 | -25.81 | 29.24 | 3.7 | 15.99 | Upgrade |
Change in Other Net Operating Assets | - | - | - | - | - | -101.01 | Upgrade |
Operating Cash Flow | 448.87 | 462.92 | 309.27 | 413.92 | 441.22 | 601.02 | Upgrade |
Operating Cash Flow Growth | 16.71% | 49.68% | -25.28% | -6.19% | -26.59% | -33.12% | Upgrade |
Capital Expenditures | -60.97 | -58 | -25.28 | -67.61 | -101.73 | -92.59 | Upgrade |
Sale of Property, Plant & Equipment | 0 | 0 | 24.97 | 0.15 | 0.41 | - | Upgrade |
Cash Acquisitions | -1,428 | -1,428 | - | - | - | - | Upgrade |
Divestitures | - | - | - | 45.44 | 36.3 | 729.38 | Upgrade |
Investment in Securities | 731.04 | 597.86 | -380.62 | -328.75 | -951.55 | -639.57 | Upgrade |
Other Investing Activities | 9.39 | 13.27 | 46.87 | 8.75 | 28.69 | 182.02 | Upgrade |
Investing Cash Flow | -749.02 | -875.35 | -334.06 | -342.02 | -987.88 | 179.25 | Upgrade |
Short-Term Debt Issued | - | - | - | 71.16 | 102.96 | 52.84 | Upgrade |
Long-Term Debt Issued | - | 641 | 9.99 | - | - | - | Upgrade |
Total Debt Issued | 641 | 641 | 9.99 | 71.16 | 102.96 | 52.84 | Upgrade |
Short-Term Debt Repaid | - | - | - | -52.56 | -104.37 | -13.46 | Upgrade |
Long-Term Debt Repaid | - | -108.37 | -51.08 | -6.27 | -7.65 | - | Upgrade |
Total Debt Repaid | -108.37 | -108.37 | -51.08 | -58.83 | -112.02 | -13.46 | Upgrade |
Net Debt Issued (Repaid) | 532.63 | 532.63 | -41.09 | 12.33 | -9.06 | 39.39 | Upgrade |
Repurchase of Common Stock | -47.73 | -47.73 | -40.53 | - | - | - | Upgrade |
Common Dividends Paid | -266.09 | -261.82 | -1.29 | -183.84 | -162.1 | -73.73 | Upgrade |
Other Financing Activities | 0.8 | - | - | 0.5 | 4.48 | 19.11 | Upgrade |
Financing Cash Flow | 219.6 | 223.07 | -82.91 | -171.01 | -166.68 | -15.23 | Upgrade |
Foreign Exchange Rate Adjustments | 0.56 | 0.6 | 0.54 | -0 | -0 | - | Upgrade |
Net Cash Flow | -79.98 | -188.76 | -107.15 | -99.12 | -713.34 | 765.03 | Upgrade |
Free Cash Flow | 387.91 | 404.91 | 283.99 | 346.31 | 339.49 | 508.43 | Upgrade |
Free Cash Flow Growth | 9.38% | 42.58% | -17.99% | 2.01% | -33.23% | -41.08% | Upgrade |
Free Cash Flow Margin | 32.69% | 37.68% | 23.29% | 28.40% | 27.74% | 34.52% | Upgrade |
Free Cash Flow Per Share | 0.53 | 0.54 | 0.37 | 0.45 | 0.45 | 0.66 | Upgrade |
Cash Income Tax Paid | 118 | 124.21 | 114.64 | 117.49 | 140.8 | 127.75 | Upgrade |
Levered Free Cash Flow | 74.04 | 144.65 | 176.1 | 276.01 | 245.72 | 219.23 | Upgrade |
Unlevered Free Cash Flow | 80.87 | 148.71 | 183.13 | 282.73 | 251.54 | 222.24 | Upgrade |
Change in Net Working Capital | 135.29 | 85.49 | 147.69 | -84.69 | -46.2 | 89.04 | Upgrade |
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.