Inner Mongolia Dian Tou Energy Corporation Limited (SHE:002128)
China
· Delayed Price · Currency is CNY 17.85
0.00 (0.00%)
Apr 30, 2025, 3:04 PM CST
SHE:002128 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 | 4,956 | 5,342 | 4,560 | 3,986 | 3,582 | 2,071 | Upgrade
|
| Depreciation & Amortization | 2,894 | 2,894 | 2,286 | 2,194 | 2,117 | 1,920 | Upgrade
|
| Other Amortization | 116.63 | 116.63 | 122.83 | 95.75 | 150.21 | 178.88 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9.1 | -9.1 | -2.52 | -0.33 | 0.04 | 0.13 | Upgrade
|
| Asset Writedown & Restructuring Costs | 106.55 | 106.55 | 25.89 | 155.25 | 144.75 | 47.66 | Upgrade
|
| Loss (Gain) From Sale of Investments | -82.92 | -82.92 | -138.9 | -89.9 | -92.73 | 165.77 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | -3.32 | -1.75 | Upgrade
|
| Other Operating Activities | 1,550 | 745.74 | 590.41 | 1,006 | 1,627 | 1,301 | Upgrade
|
| Change in Accounts Receivable | -887.54 | -887.54 | -236.28 | -1,383 | -772.91 | 682.91 | Upgrade
|
| Change in Inventory | 180.38 | 180.38 | 345.37 | -311.9 | -216.15 | 130.43 | Upgrade
|
| Change in Accounts Payable | -513.94 | -513.94 | -740.57 | 2,777 | -180.5 | -215.92 | Upgrade
|
| Change in Other Net Operating Assets | 69.56 | 69.56 | 62.25 | 59.15 | 0.03 | 0.32 | Upgrade
|
| Operating Cash Flow | 8,369 | 7,950 | 6,871 | 8,504 | 6,333 | 6,298 | Upgrade
|
| Operating Cash Flow Growth | 21.87% | 15.71% | -19.20% | 34.29% | 0.56% | 81.91% | Upgrade
|
| Capital Expenditures | -4,938 | -4,185 | -7,797 | -6,728 | -3,337 | -2,853 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.56 | 10.13 | 12.16 | 8.08 | 1.92 | 59.06 | Upgrade
|
| Investment in Securities | -270.08 | -269.6 | 1.29 | 24.13 | - | 19.81 | Upgrade
|
| Other Investing Activities | -3.29 | -3.15 | 43.24 | -1.13 | 139.39 | 169.89 | Upgrade
|
| Investing Cash Flow | -5,203 | -4,448 | -7,741 | -6,697 | -3,195 | -2,604 | Upgrade
|
| Long-Term Debt Issued | - | 2,736 | 3,597 | 6,169 | 5,282 | 8,990 | Upgrade
|
| Long-Term Debt Repaid | - | -3,060 | -4,717 | -6,499 | -5,287 | -10,992 | Upgrade
|
| Net Debt Issued (Repaid) | -703 | -324.47 | -1,120 | -329.67 | -5.68 | -2,002 | Upgrade
|
| Issuance of Common Stock | 38.38 | 38.38 | 3,955 | - | - | - | Upgrade
|
| Common Dividends Paid | -1,833 | -1,849 | -1,868 | -1,299 | -1,135 | -1,198 | Upgrade
|
| Other Financing Activities | -71.76 | -72.31 | -241.34 | 4 | -1,434 | -760.51 | Upgrade
|
| Financing Cash Flow | -2,569 | -2,207 | 725.4 | -1,625 | -2,575 | -3,961 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.76 | 0.86 | 0.44 | 0.01 | -0 | -0.01 | Upgrade
|
| Net Cash Flow | 597.97 | 1,296 | -143.39 | 182.62 | 562.14 | -267.44 | Upgrade
|
| Free Cash Flow | 3,431 | 3,765 | -925.92 | 1,776 | 2,996 | 3,445 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -40.71% | -13.03% | 269.58% | Upgrade
|
| Free Cash Flow Margin | 11.42% | 12.61% | -3.45% | 6.63% | 12.14% | 17.16% | Upgrade
|
| Free Cash Flow Per Share | 1.53 | 1.68 | -0.43 | 0.92 | 1.56 | 1.80 | Upgrade
|
| Cash Income Tax Paid | 4,736 | 4,900 | 4,301 | 4,531 | 3,889 | 3,245 | Upgrade
|
| Levered Free Cash Flow | 1,094 | 2,189 | -1,069 | 940.47 | 1,269 | 3,009 | Upgrade
|
| Unlevered Free Cash Flow | 1,178 | 2,281 | -1,040 | 1,074 | 1,443 | 3,279 | Upgrade
|
| Change in Net Working Capital | 1,111 | 1,085 | -647.79 | -1,808 | 1,333 | -1,341 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.