Baowu Magnesium Technology Co., Ltd. (SHE:002182)
China
· Delayed Price · Currency is CNY 12.31
+0.16 (1.32%)
May 9, 2025, 2:45 PM CST
SHE:002182 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 | 127.09 | 159.63 | 306.45 | 610.74 | 492.87 | 243.75 | Upgrade
|
| Depreciation & Amortization | 413.8 | 413.8 | 297.92 | 253.84 | 194.69 | 176.3 | Upgrade
|
| Other Amortization | 18.53 | 18.53 | 10.77 | 7.97 | 8.38 | 6.49 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.05 | -0.05 | 3.5 | -13.95 | -0.12 | -0.38 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.8 | 5.8 | 0.35 | 0.88 | 3.71 | 0.33 | Upgrade
|
| Loss (Gain) From Sale of Investments | 19.62 | 19.62 | 8.71 | 7.94 | 2.21 | -2.86 | Upgrade
|
| Provision & Write-off of Bad Debts | 28.56 | 28.56 | 5.79 | -9.54 | 34.51 | 7.79 | Upgrade
|
| Other Operating Activities | 270.4 | 162.67 | 164.54 | 217.72 | 105.34 | 76.49 | Upgrade
|
| Change in Accounts Receivable | -534.78 | -534.78 | -268.58 | 482.36 | -700.02 | 1.55 | Upgrade
|
| Change in Inventory | -378.36 | -378.36 | 105.96 | -265.19 | -281.15 | -196.38 | Upgrade
|
| Change in Accounts Payable | 124.54 | 124.54 | -250.42 | 67.68 | 195.42 | 209.46 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | 0.43 | 7.24 | Upgrade
|
| Operating Cash Flow | 85.73 | 10.54 | 350 | 1,342 | 56.86 | 528.56 | Upgrade
|
| Operating Cash Flow Growth | -75.25% | -96.99% | -73.92% | 2260.42% | -89.24% | 72.00% | Upgrade
|
| Capital Expenditures | -1,259 | -1,790 | -1,893 | -1,328 | -839.24 | -409.77 | Upgrade
|
| Sale of Property, Plant & Equipment | -79.66 | 5.51 | 28.85 | 16.21 | 4.89 | 5.4 | Upgrade
|
| Cash Acquisitions | - | - | - | -5.56 | -26.42 | - | Upgrade
|
| Investment in Securities | 0.83 | 0.83 | -535.64 | -485 | -34.98 | -14.5 | Upgrade
|
| Other Investing Activities | - | - | 0.69 | - | - | - | Upgrade
|
| Investing Cash Flow | -1,338 | -1,784 | -2,399 | -1,802 | -895.75 | -418.87 | Upgrade
|
| Short-Term Debt Issued | - | 24.5 | 19.6 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 5,140 | 4,593 | 2,939 | 2,760 | 1,956 | Upgrade
|
| Total Debt Issued | 4,039 | 5,165 | 4,612 | 2,939 | 2,760 | 1,956 | Upgrade
|
| Short-Term Debt Repaid | - | - | -34.3 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,360 | -3,368 | -2,082 | -2,445 | -1,863 | Upgrade
|
| Total Debt Repaid | -2,728 | -3,360 | -3,403 | -2,082 | -2,445 | -1,863 | Upgrade
|
| Net Debt Issued (Repaid) | 1,311 | 1,804 | 1,210 | 856.7 | 314.75 | 93.72 | Upgrade
|
| Issuance of Common Stock | - | - | 1,099 | - | - | - | Upgrade
|
| Common Dividends Paid | -213.77 | -202.79 | -179.5 | -367.87 | -140.78 | -191.21 | Upgrade
|
| Other Financing Activities | 39.84 | 39.84 | 38 | 6.69 | 652.79 | 30.68 | Upgrade
|
| Financing Cash Flow | 1,137 | 1,642 | 2,167 | 495.52 | 826.77 | -66.81 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11.42 | 9.01 | -4.86 | -1.17 | -4.42 | -2.31 | Upgrade
|
| Net Cash Flow | -103.16 | -122.54 | 113.18 | 34.5 | -16.54 | 40.57 | Upgrade
|
| Free Cash Flow | -1,173 | -1,779 | -1,543 | 14.5 | -782.38 | 118.8 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 57.18% | Upgrade
|
| Free Cash Flow Margin | -12.82% | -19.81% | -20.16% | 0.16% | -9.64% | 2.00% | Upgrade
|
| Free Cash Flow Per Share | -1.18 | -1.79 | -1.65 | 0.02 | -0.86 | 0.13 | Upgrade
|
| Cash Interest Paid | 1.01 | 1.01 | 2.36 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 136.93 | 117.88 | 222.16 | 138.16 | 268.18 | 277.01 | Upgrade
|
| Levered Free Cash Flow | -1,083 | -1,872 | -1,807 | -87.9 | -1,164 | 35.67 | Upgrade
|
| Unlevered Free Cash Flow | -1,012 | -1,800 | -1,739 | -22.56 | -1,118 | 78.62 | Upgrade
|
| Change in Net Working Capital | 336.76 | 610.3 | 457.24 | -515.08 | 869.77 | -95.41 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.