Shenzhen Worldunion Group Incorporated (SHE:002285)
China
· Delayed Price · Currency is CNY 2.220
-0.060 (-2.63%)
Jun 13, 2025, 3:04 PM CST
Shenzhen Worldunion 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -167.72 | -197.79 | -295.62 | -345.33 | -1,129 | 110.9 | Upgrade
|
| Depreciation & Amortization | 52.01 | 52.01 | 96.07 | 164.29 | 294.87 | 40.6 | Upgrade
|
| Other Amortization | 14.98 | 14.98 | 21.84 | 74.76 | 103.05 | 321.22 | Upgrade
|
| Loss (Gain) From Sale of Assets | -39.14 | -39.14 | -4.47 | -39.99 | -59.2 | 0.43 | Upgrade
|
| Asset Writedown & Restructuring Costs | 61.8 | 61.8 | 48.43 | 53.53 | 56.28 | 18.42 | Upgrade
|
| Loss (Gain) From Sale of Investments | 43.1 | 43.1 | 93.41 | -48.9 | -152.04 | -88.92 | Upgrade
|
| Provision & Write-off of Bad Debts | 48.44 | 48.44 | 96.37 | 190.9 | 646.81 | 12.96 | Upgrade
|
| Other Operating Activities | 87.69 | 79.25 | 75.76 | 123.66 | 598.02 | 178.05 | Upgrade
|
| Change in Accounts Receivable | 380.67 | 380.67 | 616.71 | 784.76 | 501.19 | 113.16 | Upgrade
|
| Change in Inventory | -2.95 | -2.95 | -4.33 | 66.95 | -36.47 | -44.48 | Upgrade
|
| Change in Accounts Payable | -579.61 | -579.61 | -348.79 | -537.55 | -200.29 | 84.92 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | -1.65 | - | Upgrade
|
| Operating Cash Flow | 104.75 | 66.24 | 448.5 | 629.76 | 1,051 | 758.4 | Upgrade
|
| Operating Cash Flow Growth | -58.14% | -85.23% | -28.78% | -40.08% | 38.59% | -51.83% | Upgrade
|
| Capital Expenditures | -6.09 | -4.48 | -5.29 | -50.21 | -30.43 | -90.8 | Upgrade
|
| Sale of Property, Plant & Equipment | 37.2 | 16.58 | 12.12 | 21.03 | 45.88 | 62.84 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 2.79 | - | Upgrade
|
| Divestitures | -2.44 | -2.44 | -0.63 | -32.16 | 210.75 | -0.17 | Upgrade
|
| Investment in Securities | -292.87 | -295.34 | -309.99 | 184.4 | 69.22 | 122.69 | Upgrade
|
| Other Investing Activities | 94.02 | 0.79 | 0.79 | 5.51 | 5.08 | 28.09 | Upgrade
|
| Investing Cash Flow | -170.17 | -284.9 | -303.01 | 128.56 | 303.28 | 122.65 | Upgrade
|
| Short-Term Debt Issued | - | 21.91 | 371.31 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 220.92 | 1,675 | 2,763 | Upgrade
|
| Total Debt Issued | 21.91 | 21.91 | 371.31 | 220.92 | 1,675 | 2,763 | Upgrade
|
| Short-Term Debt Repaid | - | -150.8 | -635.5 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -38.1 | -424.13 | -597.08 | -3,208 | -3,586 | Upgrade
|
| Total Debt Repaid | -38.6 | -188.9 | -1,060 | -597.08 | -3,208 | -3,586 | Upgrade
|
| Net Debt Issued (Repaid) | -16.7 | -167 | -688.32 | -376.17 | -1,532 | -823.44 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -271.17 | Upgrade
|
| Common Dividends Paid | -0.42 | -1.21 | -26.85 | -37.2 | -186.26 | -182.32 | Upgrade
|
| Other Financing Activities | -29.97 | -33.53 | -23.07 | -9.2 | 265.23 | -37.35 | Upgrade
|
| Financing Cash Flow | -47.08 | -201.74 | -738.23 | -422.56 | -1,453 | -1,314 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0.01 | 0.04 | -0.07 | -0.04 | -0.09 | Upgrade
|
| Net Cash Flow | -112.49 | -420.39 | -592.71 | 335.7 | -98.95 | -433.33 | Upgrade
|
| Free Cash Flow | 98.66 | 61.76 | 443.21 | 579.55 | 1,021 | 667.6 | Upgrade
|
| Free Cash Flow Growth | -59.98% | -86.07% | -23.53% | -43.22% | 52.88% | -49.55% | Upgrade
|
| Free Cash Flow Margin | 4.10% | 2.53% | 13.14% | 14.56% | 16.78% | 9.93% | Upgrade
|
| Free Cash Flow Per Share | 0.06 | 0.03 | 0.23 | 0.28 | 0.52 | 0.30 | Upgrade
|
| Cash Income Tax Paid | 113.27 | 120.58 | 163.42 | 228.67 | 447.04 | 396.75 | Upgrade
|
| Levered Free Cash Flow | -177.21 | -216.92 | 439.57 | 841.65 | 1,334 | 753.62 | Upgrade
|
| Unlevered Free Cash Flow | -174.88 | -213.08 | 460.05 | 889.78 | 1,441 | 821.18 | Upgrade
|
| Change in Net Working Capital | 268.61 | 289.83 | -392.02 | -849.99 | -1,552 | -378.55 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.