Beijing Join-Cheer Software Co., Ltd. (SHE:002279)
China
· Delayed Price · Currency is CNY 6.43
-0.10 (-1.53%)
Jul 4, 2025, 2:45 PM CST
SHE:002279 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | -152.55 | -155.56 | -142.2 | 51.91 | -131.74 | 71.63 | Upgrade
|
Depreciation & Amortization | 21.23 | 21.23 | 37.9 | 39.02 | 41.14 | 35.15 | Upgrade
|
Other Amortization | 16.39 | 16.39 | 0.69 | 0.69 | 0.56 | 0.35 | Upgrade
|
Loss (Gain) From Sale of Assets | -0.06 | -0.06 | -0.02 | -0.02 | 1.75 | -5.25 | Upgrade
|
Asset Writedown & Restructuring Costs | 105.68 | 105.68 | 198.15 | 0.05 | 178.26 | 95.11 | Upgrade
|
Loss (Gain) From Sale of Investments | -6.94 | -6.94 | -17.98 | -7.82 | -11.13 | -14.92 | Upgrade
|
Provision & Write-off of Bad Debts | 45.85 | 45.85 | 19.85 | 34.77 | 31.77 | 85.1 | Upgrade
|
Other Operating Activities | 106.7 | 2.15 | -2.12 | 40.77 | 48.55 | 51.65 | Upgrade
|
Change in Accounts Receivable | 26.83 | 26.83 | -205.84 | -102.05 | -78.73 | 142.03 | Upgrade
|
Change in Inventory | 4.69 | 4.69 | 16.07 | 36.91 | 17.46 | -81.56 | Upgrade
|
Change in Accounts Payable | -117.87 | -117.87 | 297.62 | 50.66 | 110.74 | 55.5 | Upgrade
|
Change in Other Net Operating Assets | 0.15 | 0.15 | 9.73 | 8.98 | -1.48 | -234.07 | Upgrade
|
Operating Cash Flow | 51.13 | -56.43 | 218.93 | 150.39 | 202.11 | 196.55 | Upgrade
|
Operating Cash Flow Growth | - | - | 45.58% | -25.59% | 2.83% | 16.98% | Upgrade
|
Capital Expenditures | -52.24 | -62.02 | -48.6 | -35.11 | -27.57 | -28.78 | Upgrade
|
Sale of Property, Plant & Equipment | 0.09 | 0.08 | 0.11 | 0.04 | 1.04 | 6.42 | Upgrade
|
Divestitures | -0.03 | - | - | - | - | 1.13 | Upgrade
|
Investment in Securities | -13.88 | -27.62 | -213.31 | -64.15 | -106.9 | 23.35 | Upgrade
|
Other Investing Activities | 12.37 | 17.42 | 20.69 | 8.57 | 7.63 | 7.96 | Upgrade
|
Investing Cash Flow | -53.68 | -72.14 | -241.11 | -90.65 | -125.79 | 10.07 | Upgrade
|
Short-Term Debt Issued | - | 10 | - | - | - | - | Upgrade
|
Total Debt Issued | 20 | 10 | - | - | - | - | Upgrade
|
Short-Term Debt Repaid | - | -10 | - | - | - | - | Upgrade
|
Long-Term Debt Repaid | - | -14.63 | -11.55 | -6.62 | -11.44 | -330 | Upgrade
|
Total Debt Repaid | -24.63 | -24.63 | -11.55 | -6.62 | -11.44 | -330 | Upgrade
|
Net Debt Issued (Repaid) | -4.63 | -14.63 | -11.55 | -6.62 | -11.44 | -330 | Upgrade
|
Issuance of Common Stock | 31.5 | 2.21 | - | 20.74 | - | 41.5 | Upgrade
|
Repurchase of Common Stock | -51.42 | -51.42 | -1.81 | -34.93 | -5.39 | -12.1 | Upgrade
|
Common Dividends Paid | -0 | -0 | -0.04 | -13.83 | -20.73 | -15.14 | Upgrade
|
Other Financing Activities | -7.53 | -80.45 | -2.5 | 32.69 | 1.45 | 37.29 | Upgrade
|
Financing Cash Flow | -32.08 | -144.29 | -15.9 | -1.96 | -36.1 | -278.45 | Upgrade
|
Foreign Exchange Rate Adjustments | 2.17 | 3.1 | 2.4 | 9.27 | -2.86 | -5.21 | Upgrade
|
Net Cash Flow | -32.47 | -269.77 | -35.67 | 67.05 | 37.37 | -77.04 | Upgrade
|
Free Cash Flow | -1.11 | -118.45 | 170.34 | 115.28 | 174.55 | 167.77 | Upgrade
|
Free Cash Flow Growth | - | - | 47.76% | -33.96% | 4.04% | 51.78% | Upgrade
|
Free Cash Flow Margin | -0.03% | -2.93% | 4.99% | 3.98% | 6.44% | 5.95% | Upgrade
|
Free Cash Flow Per Share | -0.00 | -0.14 | 0.20 | 0.16 | 0.25 | 0.24 | Upgrade
|
Cash Income Tax Paid | 65.51 | 60.81 | 59.42 | 59.1 | 56.45 | 55.05 | Upgrade
|
Levered Free Cash Flow | -3.98 | -138.29 | 144.95 | 68.74 | 96.11 | 97.17 | Upgrade
|
Unlevered Free Cash Flow | -1.09 | -135.72 | 146.32 | 93.77 | 122.29 | 125.37 | Upgrade
|
Change in Net Working Capital | -52.87 | 66.87 | -130.15 | -35.87 | -65.82 | -165.65 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.