Guilin Tourism Corporation Limited (SHE:000978)
China
· Delayed Price · Currency is CNY 5.90
-0.03 (-0.51%)
May 23, 2025, 2:45 PM CST
SHE:000978 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -204.13 | -204.46 | 11.81 | -281.83 | -212.69 | -266.45 | Upgrade
|
| Depreciation & Amortization | 88.72 | 88.72 | 85.51 | 103.97 | 104.54 | 109 | Upgrade
|
| Other Amortization | 5.25 | 5.25 | 3.44 | 3.42 | 3.21 | 6.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | 4.24 | 4.24 | -0.05 | - | - | -17.69 | Upgrade
|
| Asset Writedown & Restructuring Costs | 129.79 | 129.79 | 0.25 | 35.42 | 13.86 | 3.88 | Upgrade
|
| Loss (Gain) From Sale of Investments | 7.37 | 7.37 | -38.12 | 2.34 | -15.44 | -49.29 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.49 | 6.49 | 2.57 | 6.62 | -1.3 | - | Upgrade
|
| Other Operating Activities | 38.95 | 30.66 | 32.01 | 28.27 | 63.49 | 174.22 | Upgrade
|
| Change in Accounts Receivable | -4.02 | -4.02 | 1.68 | 9.83 | 45.32 | -3.86 | Upgrade
|
| Change in Inventory | 0.98 | 0.98 | 0.51 | 0.33 | 0.6 | 23.47 | Upgrade
|
| Change in Accounts Payable | 13.54 | 13.54 | 21.69 | -6 | -34.13 | -24.52 | Upgrade
|
| Operating Cash Flow | 94 | 85.38 | 120.94 | -98.35 | -31.13 | -44.46 | Upgrade
|
| Operating Cash Flow Growth | -12.92% | -29.41% | - | - | - | - | Upgrade
|
| Capital Expenditures | -58.48 | -62.55 | -28.41 | -45.37 | -65.85 | -68.47 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.61 | 1.14 | 2.5 | 1.1 | 21.5 | 13.92 | Upgrade
|
| Divestitures | - | 0.25 | - | - | - | -0.06 | Upgrade
|
| Investment in Securities | 0.09 | - | - | - | 0.69 | 2.1 | Upgrade
|
| Other Investing Activities | 17.75 | 16 | 4 | 44.16 | 18.08 | 52.75 | Upgrade
|
| Investing Cash Flow | -39.02 | -45.16 | -21.91 | -0.11 | -25.59 | 0.23 | Upgrade
|
| Long-Term Debt Issued | - | 182.47 | 417.3 | 405.97 | 344.78 | 539.5 | Upgrade
|
| Long-Term Debt Repaid | - | -197.88 | -452.13 | -758.85 | -209.37 | -434.32 | Upgrade
|
| Net Debt Issued (Repaid) | -12.36 | -15.41 | -34.83 | -352.88 | 135.41 | 105.18 | Upgrade
|
| Issuance of Common Stock | - | - | - | 469.03 | - | - | Upgrade
|
| Common Dividends Paid | -34.7 | -37.03 | -39.96 | -45.99 | -52.23 | -59.98 | Upgrade
|
| Other Financing Activities | -0.06 | -0.32 | -2.34 | -2.31 | -3.46 | - | Upgrade
|
| Financing Cash Flow | -47.12 | -52.76 | -77.13 | 67.85 | 79.72 | 45.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0 | -0 | - | -0.06 | -0.02 | - | Upgrade
|
| Net Cash Flow | 7.86 | -12.54 | 21.91 | -30.68 | 22.99 | 0.97 | Upgrade
|
| Free Cash Flow | 35.53 | 22.83 | 92.53 | -143.72 | -96.98 | -112.94 | Upgrade
|
| Free Cash Flow Growth | -53.54% | -75.33% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 8.34% | 5.29% | 19.81% | -111.04% | -40.62% | -44.28% | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.05 | 0.20 | -0.35 | -0.27 | -0.31 | Upgrade
|
| Cash Income Tax Paid | 24.32 | 25.59 | 26.19 | 7.68 | 18.36 | 15.3 | Upgrade
|
| Levered Free Cash Flow | 52.37 | 47.02 | 49.62 | -49.81 | -30.28 | -211.66 | Upgrade
|
| Unlevered Free Cash Flow | 73.69 | 68.56 | 73.48 | -21.17 | 2.37 | -179.64 | Upgrade
|
| Change in Net Working Capital | -36.82 | -39.7 | -4.25 | -55.39 | -57.96 | 112.52 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.