Henan Huaying Agricultural Development Co., Ltd. (SHE:002321)
China
· Delayed Price · Currency is CNY 2.420
+0.090 (3.86%)
Jun 13, 2025, 2:45 PM CST
SHE:002321 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 19.32 | 32.36 | -31.84 | -596.94 | -2,538 | -1,144 | Upgrade
|
| Depreciation & Amortization | 151.66 | 151.66 | 154.91 | 121.59 | 193.13 | 202.77 | Upgrade
|
| Other Amortization | 0.66 | 0.66 | 0.18 | 0.06 | 0.26 | 0.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.06 | -2.06 | 1.12 | 0.13 | -44.35 | 39.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.29 | 4.29 | 2.39 | 26.42 | 1,929 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -16.5 | -16.5 | 5.12 | 428.83 | -1,589 | 4.62 | Upgrade
|
| Provision & Write-off of Bad Debts | 15.17 | 15.17 | -2.11 | 22.42 | 38.96 | -3.26 | Upgrade
|
| Other Operating Activities | 135.55 | 144.63 | 182.15 | 127.84 | 1,551 | 190.77 | Upgrade
|
| Change in Accounts Receivable | 120.72 | 120.72 | -234.52 | -132.59 | 299.09 | 30.9 | Upgrade
|
| Change in Inventory | -241.89 | -241.89 | -135.65 | -192.26 | 15.33 | 587.99 | Upgrade
|
| Change in Accounts Payable | -11.51 | -11.51 | -76.03 | -505.63 | -134.74 | -187.08 | Upgrade
|
| Operating Cash Flow | 177.8 | 199.92 | -132.98 | -698.82 | -284.35 | -278.24 | Upgrade
|
| Capital Expenditures | -38.67 | -46.82 | -119.77 | -64.7 | -9.5 | -77.05 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.43 | 12.99 | 5.77 | 4.86 | 2.42 | 273.01 | Upgrade
|
| Divestitures | - | - | -0 | 271.05 | - | 0.36 | Upgrade
|
| Investment in Securities | -3.5 | -2.81 | 28.09 | -74.83 | 1.28 | 566.28 | Upgrade
|
| Other Investing Activities | 28.82 | 9.36 | 0.91 | 0.26 | -2.54 | - | Upgrade
|
| Investing Cash Flow | -0.93 | -27.29 | -85 | 136.63 | -8.34 | 762.59 | Upgrade
|
| Long-Term Debt Issued | - | 1,328 | 965.24 | 648.46 | 1,285 | 2,110 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -690.4 | Upgrade
|
| Long-Term Debt Repaid | - | -1,347 | -767.62 | -607.2 | -803.13 | -2,063 | Upgrade
|
| Total Debt Repaid | -1,258 | -1,347 | -767.62 | -607.2 | -803.13 | -2,753 | Upgrade
|
| Net Debt Issued (Repaid) | -131.72 | -18.82 | 197.61 | 41.26 | 481.95 | -643.74 | Upgrade
|
| Issuance of Common Stock | - | - | - | 665.48 | - | - | Upgrade
|
| Repurchase of Common Stock | -51 | -51 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -65.84 | -62.78 | -61.6 | -51.48 | -12.46 | -143.94 | Upgrade
|
| Other Financing Activities | 72.54 | 7.43 | -30.89 | -60.21 | -95.83 | 88.18 | Upgrade
|
| Financing Cash Flow | -176.02 | -125.18 | 105.13 | 595.04 | 373.66 | -699.51 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6.53 | 4.92 | 2.64 | 4.8 | -1.65 | 0.57 | Upgrade
|
| Net Cash Flow | 7.39 | 52.37 | -110.21 | 37.65 | 79.32 | -214.59 | Upgrade
|
| Free Cash Flow | 139.13 | 153.09 | -252.75 | -763.52 | -293.86 | -355.3 | Upgrade
|
| Free Cash Flow Margin | 2.92% | 3.24% | -6.82% | -26.34% | -9.21% | -11.37% | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.10 | -0.12 | -0.36 | -0.53 | -0.67 | Upgrade
|
| Cash Income Tax Paid | 5.98 | 22.36 | 7.07 | 1.29 | 19.89 | -0.92 | Upgrade
|
| Levered Free Cash Flow | 86.47 | 5.15 | -155.78 | -588.92 | -910.04 | 394.83 | Upgrade
|
| Unlevered Free Cash Flow | 137.88 | 57.94 | -105.36 | -537.71 | -687.38 | 641.22 | Upgrade
|
| Change in Net Working Capital | 70.08 | 147.24 | 237.97 | 594.29 | 556.66 | -953.47 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.