Shenzhen Auto Electric Power Plant Co.,Ltd (SHE:002227)
China
· Delayed Price · Currency is CNY 13.09
+1.19 (10.00%)
Jun 24, 2025, 2:45 PM CST
SHE:002227 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 | -56.12 | -52.86 | -43.05 | -40.16 | -32.71 | 6.31 | Upgrade
|
| Depreciation & Amortization | 53.24 | 53.24 | 45.35 | 48.9 | 34.94 | 28.27 | Upgrade
|
| Other Amortization | 2.51 | 2.51 | 2.74 | 2.31 | 1.87 | 1.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.78 | 0.78 | 3.42 | 2.55 | 2.14 | 0.04 | Upgrade
|
| Loss (Gain) From Sale of Investments | 29.92 | 29.92 | - | -4.53 | -0.03 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.84 | 1.84 | -0.2 | -4.59 | -4.96 | -7.81 | Upgrade
|
| Other Operating Activities | 32.46 | 19.8 | 23.09 | 21.25 | 14.2 | 6.16 | Upgrade
|
| Change in Accounts Receivable | -39.35 | -39.35 | -41.71 | 63.03 | 57.64 | -33.48 | Upgrade
|
| Change in Inventory | -0.78 | -0.78 | -11.51 | -10.72 | 11.52 | 3.02 | Upgrade
|
| Change in Accounts Payable | -32.71 | -32.71 | 19.91 | -117.08 | -101.68 | 28.9 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | 1.41 | Upgrade
|
| Operating Cash Flow | -9.57 | -18.97 | -3.34 | -41.67 | -17.53 | 30.7 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | -44.65% | Upgrade
|
| Capital Expenditures | -13.71 | -17.98 | -26.37 | -27.04 | -33.94 | -52.99 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.03 | 3.17 | 18.02 | - | - | 0.02 | Upgrade
|
| Investment in Securities | 0.6 | 0.6 | 0.6 | 200.3 | -229.7 | 1.2 | Upgrade
|
| Other Investing Activities | 0.16 | 0.24 | - | 4.56 | - | - | Upgrade
|
| Investing Cash Flow | -11.92 | -13.97 | -7.75 | 177.81 | -263.64 | -51.77 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 11.44 | 5.53 | - | Upgrade
|
| Long-Term Debt Issued | - | 103.71 | 87.12 | 48 | 149.48 | 102.59 | Upgrade
|
| Total Debt Issued | 103.71 | 103.71 | 87.12 | 59.44 | 155.01 | 102.59 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -13.95 | -4.9 | - | Upgrade
|
| Long-Term Debt Repaid | - | -99 | -113.75 | -126.46 | -116.89 | -61.8 | Upgrade
|
| Total Debt Repaid | -109.68 | -99 | -113.75 | -140.41 | -121.8 | -61.8 | Upgrade
|
| Net Debt Issued (Repaid) | -5.97 | 4.71 | -26.63 | -80.97 | 33.21 | 40.79 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 354.48 | - | Upgrade
|
| Common Dividends Paid | -9.21 | -9.99 | -12.71 | -14.64 | -18 | -19.99 | Upgrade
|
| Other Financing Activities | 5.32 | 11.18 | 1.29 | - | -1.03 | 8.71 | Upgrade
|
| Financing Cash Flow | -9.87 | 5.89 | -38.05 | -95.61 | 368.66 | 29.51 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.02 | -0.02 | -0.01 | -0.08 | 0.02 | -0.16 | Upgrade
|
| Net Cash Flow | -31.38 | -27.07 | -49.15 | 40.45 | 87.51 | 8.27 | Upgrade
|
| Free Cash Flow | -23.28 | -36.95 | -29.7 | -68.71 | -51.47 | -22.29 | Upgrade
|
| Free Cash Flow Margin | -6.81% | -10.61% | -9.98% | -22.03% | -17.87% | -6.90% | Upgrade
|
| Free Cash Flow Per Share | -0.09 | -0.15 | -0.12 | -0.28 | -0.23 | -0.10 | Upgrade
|
| Cash Income Tax Paid | 18.22 | 15.74 | 23.68 | -5.3 | 5.62 | 11.38 | Upgrade
|
| Levered Free Cash Flow | 104.32 | 104.22 | -17.5 | 21.3 | 24.95 | -12.92 | Upgrade
|
| Unlevered Free Cash Flow | 113.95 | 114.06 | -8.4 | 27.7 | 28.5 | -11.69 | Upgrade
|
| Change in Net Working Capital | -89.63 | -91 | 1.78 | -30.63 | -46.46 | -13.78 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.