Shenzhen Coship Electronics Co., Ltd. (SHE:002052)
China
· Delayed Price · Currency is CNY 8.43
+0.40 (4.98%)
Apr 29, 2025, 2:45 PM CST
SHE:002052 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 | 179.19 | 49.34 | -74.75 | -47.57 | -185.72 | -153.76 | Upgrade
|
| Depreciation & Amortization | 24.05 | 24.05 | 20.87 | 23.99 | 22.39 | 19.58 | Upgrade
|
| Other Amortization | 0.73 | 0.73 | 1.02 | 1.83 | 2.74 | 1.91 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.95 | -0.95 | 1.65 | -13.09 | 2.61 | 0.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | 31.81 | 31.81 | 1.48 | 0.77 | 5.18 | 2.07 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -8.07 | 6.31 | 19.71 | 14.06 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -3.2 | 4.53 | 5.87 | 9.52 | Upgrade
|
| Other Operating Activities | -325.47 | 37 | 1.43 | 9.73 | 17.07 | 8.4 | Upgrade
|
| Change in Accounts Receivable | -429.87 | -429.87 | 68.63 | -58.4 | 131.62 | 139.95 | Upgrade
|
| Change in Inventory | -196.62 | -196.62 | -20.05 | -11.14 | 1.78 | 26.17 | Upgrade
|
| Change in Accounts Payable | 806.07 | 806.07 | -29.88 | 58.14 | -86.8 | -67.91 | Upgrade
|
| Change in Other Net Operating Assets | 15.92 | 15.92 | 21.34 | 2.49 | 28.69 | -7.07 | Upgrade
|
| Operating Cash Flow | 104.86 | 337.48 | -19.52 | -22.4 | -34.86 | -6.9 | Upgrade
|
| Capital Expenditures | -1.56 | -1.34 | -26.53 | -7.13 | -28.8 | -5.74 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.12 | 0.12 | 0.3 | 114.66 | 2.17 | 0.08 | Upgrade
|
| Cash Acquisitions | - | - | -1.84 | -4.54 | - | - | Upgrade
|
| Investment in Securities | -1.15 | - | 17.1 | -2 | 8.73 | 8.35 | Upgrade
|
| Other Investing Activities | -0.2 | - | 1.49 | -0 | 0.48 | - | Upgrade
|
| Investing Cash Flow | -2.8 | -1.23 | -9.48 | 100.99 | -17.41 | 2.69 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 50 | 100.66 | Upgrade
|
| Long-Term Debt Issued | - | - | 23 | 155.29 | - | - | Upgrade
|
| Total Debt Issued | - | - | 23 | 155.29 | 50 | 100.66 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -44 | -131.02 | Upgrade
|
| Long-Term Debt Repaid | - | - | -5.8 | -219.01 | -0.78 | - | Upgrade
|
| Total Debt Repaid | - | - | -5.8 | -219.01 | -44.78 | -131.02 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | 17.2 | -63.73 | 5.22 | -30.36 | Upgrade
|
| Issuance of Common Stock | 1.65 | 0.5 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -0.02 | -0.02 | -0.02 | -4.87 | -3.14 | -2.37 | Upgrade
|
| Other Financing Activities | -9.93 | -17.93 | - | 1.58 | 2.36 | -1.39 | Upgrade
|
| Financing Cash Flow | -8.29 | -17.44 | 17.18 | -67.02 | 4.44 | -34.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.08 | -1.2 | 0.05 | 0.05 | -0.02 | -2.69 | Upgrade
|
| Net Cash Flow | 95.85 | 317.61 | -11.78 | 11.63 | -47.86 | -41.01 | Upgrade
|
| Free Cash Flow | 103.3 | 336.14 | -46.06 | -29.53 | -63.66 | -12.64 | Upgrade
|
| Free Cash Flow Margin | 11.85% | 56.07% | -19.63% | -11.59% | -45.72% | -4.38% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.43 | -0.06 | -0.04 | -0.09 | -0.02 | Upgrade
|
| Cash Income Tax Paid | 1.12 | 0.96 | 2.44 | 4.7 | -0.77 | 1.57 | Upgrade
|
| Levered Free Cash Flow | 79.36 | 454.32 | -18.55 | -116.8 | -34.52 | 11.21 | Upgrade
|
| Unlevered Free Cash Flow | 79.36 | 454.32 | -17.75 | -113.72 | -32.26 | 12.52 | Upgrade
|
| Change in Net Working Capital | 126.28 | -343.8 | -39.66 | 88.62 | -56.78 | -77.9 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.