Puyang Refractories Group Co., Ltd. (SHE:002225)
China
· Delayed Price · Currency is CNY 5.15
-0.06 (-1.15%)
May 23, 2025, 2:45 PM CST
Puyang Refractories Group 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 | 124.67 | 135.06 | 247.7 | 229.63 | 83.75 | 300.14 | Upgrade
|
| Depreciation & Amortization | 163.37 | 163.37 | 145.92 | 130.93 | 121.9 | 102.42 | Upgrade
|
| Other Amortization | 2.3 | 2.3 | 1.23 | 0.93 | 0.67 | 1.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.28 | -0.28 | -0.25 | 3.86 | 0.39 | -0.38 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.82 | 1.82 | 2.42 | 2.11 | 0.33 | 1.07 | Upgrade
|
| Loss (Gain) From Sale of Investments | -11.94 | -11.94 | -8.53 | -10.45 | -1.21 | 0.49 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.28 | 6.28 | 54.67 | 48.4 | -1.35 | 31.75 | Upgrade
|
| Other Operating Activities | 54.5 | 67.73 | 59.68 | 56 | 38.2 | 40.1 | Upgrade
|
| Change in Accounts Receivable | -161.7 | -161.7 | 89.62 | -514.73 | 53.52 | -127.3 | Upgrade
|
| Change in Inventory | 12.22 | 12.22 | -130.71 | -193.24 | -414.73 | 37.96 | Upgrade
|
| Change in Accounts Payable | 245.58 | 245.58 | -76.81 | -11.31 | -66.48 | 100.02 | Upgrade
|
| Operating Cash Flow | 407.44 | 431.06 | 383.54 | -261.26 | -189.51 | 483.44 | Upgrade
|
| Operating Cash Flow Growth | 39.33% | 12.39% | - | - | - | -15.83% | Upgrade
|
| Capital Expenditures | -50.73 | -101.99 | -132.41 | -140.2 | -256.93 | -356.16 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.95 | 0.94 | 0.44 | 0.44 | 2.41 | 0.95 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -11.69 | - | Upgrade
|
| Divestitures | - | - | - | 55.51 | - | - | Upgrade
|
| Investment in Securities | -127.34 | -131.22 | -341.31 | 78 | -10.79 | -75.68 | Upgrade
|
| Other Investing Activities | 34.1 | 2.81 | 0.55 | 5.19 | 1.75 | 1.51 | Upgrade
|
| Investing Cash Flow | -143.02 | -229.45 | -472.73 | -1.06 | -275.25 | -429.38 | Upgrade
|
| Long-Term Debt Issued | - | 1,909 | 1,890 | 1,765 | 2,519 | 1,417 | Upgrade
|
| Total Debt Issued | 2,600 | 1,909 | 1,890 | 1,765 | 2,519 | 1,417 | Upgrade
|
| Long-Term Debt Repaid | - | -2,215 | -1,462 | -1,523 | -1,901 | -1,330 | Upgrade
|
| Total Debt Repaid | -2,513 | -2,215 | -1,462 | -1,523 | -1,901 | -1,330 | Upgrade
|
| Net Debt Issued (Repaid) | 86.82 | -305.81 | 427.75 | 242.2 | 617.88 | 87.11 | Upgrade
|
| Repurchase of Common Stock | -60.05 | -60.05 | - | - | - | -101.28 | Upgrade
|
| Common Dividends Paid | -99 | -101.8 | -87.6 | -83.93 | -76.24 | -105.94 | Upgrade
|
| Other Financing Activities | 38.68 | -9.51 | -10.05 | -4.8 | -9.78 | 31.18 | Upgrade
|
| Financing Cash Flow | -33.56 | -477.17 | 330.11 | 153.47 | 531.86 | -88.93 | Upgrade
|
| Foreign Exchange Rate Adjustments | 12.25 | 6.78 | 5.01 | 8.13 | 1.58 | -4.67 | Upgrade
|
| Net Cash Flow | 243.11 | -268.78 | 245.92 | -100.72 | 68.67 | -39.54 | Upgrade
|
| Free Cash Flow | 356.71 | 329.07 | 251.13 | -401.46 | -446.44 | 127.28 | Upgrade
|
| Free Cash Flow Growth | 167.37% | 31.03% | - | - | - | -41.42% | Upgrade
|
| Free Cash Flow Margin | 6.82% | 6.34% | 4.59% | -8.13% | -10.20% | 3.05% | Upgrade
|
| Free Cash Flow Per Share | 0.37 | 0.34 | 0.24 | -0.39 | -0.43 | 0.12 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 17.83 | Upgrade
|
| Cash Income Tax Paid | 183.14 | 164.58 | 236.29 | 169.82 | 170.51 | 257.23 | Upgrade
|
| Levered Free Cash Flow | -12.57 | 62.15 | 123.68 | -372.64 | -434.91 | 141.89 | Upgrade
|
| Unlevered Free Cash Flow | 26.03 | 101.47 | 162.63 | -333.47 | -406.38 | 166.72 | Upgrade
|
| Change in Net Working Capital | 152.86 | 44.03 | 7.47 | 452.99 | 355.48 | -165.2 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.