Hengbao Co.,Ltd. (SHE:002104)
China
· Delayed Price · Currency is CNY 18.87
+1.46 (8.39%)
Jun 27, 2025, 2:45 PM CST
Hengbao 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 | 92.72 | 95.02 | 157.58 | 81.91 | 53.08 | 1.72 | Upgrade
|
Depreciation & Amortization | 28.5 | 28.5 | 32.59 | 33.52 | 35.63 | 45.01 | Upgrade
|
Other Amortization | 4.19 | 4.19 | 1.09 | 2.19 | 6.84 | 7.03 | Upgrade
|
Loss (Gain) From Sale of Assets | 0.71 | 0.71 | 0.01 | 0.03 | -0.03 | 1.02 | Upgrade
|
Asset Writedown & Restructuring Costs | - | - | 0.88 | 4.69 | 4.41 | 108.72 | Upgrade
|
Loss (Gain) From Sale of Investments | -33.57 | -33.57 | -18.25 | 0.61 | -56.98 | -31.17 | Upgrade
|
Provision & Write-off of Bad Debts | 2.33 | 2.33 | 5.81 | -1.42 | 1.84 | 4.73 | Upgrade
|
Other Operating Activities | 71.01 | 1 | 2.05 | -0.94 | 10.46 | -21.96 | Upgrade
|
Change in Accounts Receivable | 60.2 | 60.2 | -12.12 | -129.75 | -2.91 | 455.19 | Upgrade
|
Change in Inventory | 23.92 | 23.92 | 26.69 | -103.73 | 2.78 | -46.71 | Upgrade
|
Change in Accounts Payable | 32.27 | 32.27 | 15.36 | -66.3 | -2.94 | 2.63 | Upgrade
|
Change in Other Net Operating Assets | 0.83 | 0.83 | 2.99 | 7.87 | 12.57 | - | Upgrade
|
Operating Cash Flow | 285.84 | 218.12 | 213.41 | -172.28 | 62.32 | 515.16 | Upgrade
|
Operating Cash Flow Growth | 50.32% | 2.21% | - | - | -87.90% | - | Upgrade
|
Capital Expenditures | -43.1 | -36.15 | -69.01 | -24.16 | -24.43 | -169.22 | Upgrade
|
Sale of Property, Plant & Equipment | 0.07 | 0.07 | 0.29 | 0.02 | 0.14 | 0.11 | Upgrade
|
Divestitures | - | - | - | 29.23 | -88.7 | - | Upgrade
|
Investment in Securities | 324.34 | 394.26 | -402.24 | 282.67 | -71.73 | -466.15 | Upgrade
|
Other Investing Activities | 27.47 | 25.06 | 20.01 | 24.11 | 32.27 | 24.1 | Upgrade
|
Investing Cash Flow | 308.79 | 383.25 | -450.95 | 311.87 | -152.46 | -611.17 | Upgrade
|
Short-Term Debt Issued | - | 153.1 | - | - | - | - | Upgrade
|
Long-Term Debt Issued | - | - | - | 80 | - | 66 | Upgrade
|
Total Debt Issued | 79.1 | 153.1 | - | 80 | - | 66 | Upgrade
|
Short-Term Debt Repaid | - | -189 | -24.32 | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -2.12 | -1.95 | -62.36 | -21.85 | -5 | Upgrade
|
Total Debt Repaid | -191.12 | -191.12 | -26.27 | -62.36 | -21.85 | -5 | Upgrade
|
Net Debt Issued (Repaid) | -112.02 | -38.02 | -26.27 | 17.64 | -21.85 | 61 | Upgrade
|
Issuance of Common Stock | 16.69 | 26.29 | 0.96 | 14.75 | - | - | Upgrade
|
Common Dividends Paid | -93.47 | -93.47 | -1.56 | -2.25 | -152 | -0.36 | Upgrade
|
Other Financing Activities | 0.38 | - | - | - | - | - | Upgrade
|
Financing Cash Flow | -188.42 | -105.2 | -26.88 | 30.14 | -173.85 | 60.64 | Upgrade
|
Foreign Exchange Rate Adjustments | -0.64 | -0.15 | 1.83 | 5.55 | -1.54 | -3.82 | Upgrade
|
Net Cash Flow | 405.56 | 496.02 | -262.59 | 175.29 | -265.52 | -39.2 | Upgrade
|
Free Cash Flow | 242.74 | 181.98 | 144.4 | -196.44 | 37.89 | 345.93 | Upgrade
|
Free Cash Flow Growth | 103.85% | 26.02% | - | - | -89.05% | - | Upgrade
|
Free Cash Flow Margin | 26.58% | 20.16% | 11.44% | -19.00% | 3.95% | 32.88% | Upgrade
|
Free Cash Flow Per Share | 0.34 | 0.26 | 0.21 | -0.28 | 0.05 | 0.50 | Upgrade
|
Cash Income Tax Paid | 50.09 | 56.1 | 56.49 | 42.6 | 35.99 | 48.99 | Upgrade
|
Levered Free Cash Flow | 168.23 | 149.8 | 139.08 | -261.98 | 39.67 | 299.27 | Upgrade
|
Unlevered Free Cash Flow | 169.33 | 151.14 | 140.12 | -260.45 | 41.15 | 299.55 | Upgrade
|
Change in Net Working Capital | -146.68 | -120.98 | -74.74 | 330.52 | -4.53 | -396.38 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.