Sichuan Kelun Pharmaceutical Co., Ltd. (SHE:002422)
China flag China · Delayed Price · Currency is CNY
39.97
-0.38 (-0.94%)
Sep 8, 2025, 1:45 PM CST

SHE:002422 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Jan '23 Jan '22 Dec '20 2016 - 2020
Net Income
2,1362,9362,4561,7051,103829.39
Upgrade
Depreciation & Amortization
1,3451,2811,2441,1851,2181,155
Upgrade
Other Amortization
32.1117.2821.7413.117.555.93
Upgrade
Loss (Gain) From Sale of Assets
-6.63-0.81-2.63-5.47.9421.45
Upgrade
Asset Writedown & Restructuring Costs
65.8565.8558.621.935.260.34
Upgrade
Loss (Gain) From Sale of Investments
-286.81-364.88-373.58-244.68-220.34-94.82
Upgrade
Provision & Write-off of Bad Debts
72.9573.4136.2147.7536.8252.47
Upgrade
Other Operating Activities
335.91672.17647.31535.93357.07793.64
Upgrade
Change in Accounts Receivable
69.76-27.761,088-905.52625.7167.73
Upgrade
Change in Inventory
-480.84-84.66-645.26168.36107.42-129.56
Upgrade
Change in Accounts Payable
-261.2-173.99313.96579.36-365.49-405.45
Upgrade
Change in Other Net Operating Assets
160.78178.55218.5571.31--
Upgrade
Operating Cash Flow
3,1504,4935,3373,1272,8472,219
Upgrade
Operating Cash Flow Growth
-29.28%-15.82%70.68%9.83%28.28%0.12%
Upgrade
Capital Expenditures
-1,537-1,678-1,769-896.7-990.56-1,231
Upgrade
Sale of Property, Plant & Equipment
15.68.361.2812.727.986.08
Upgrade
Cash Acquisitions
-13.26-2.51----
Upgrade
Divestitures
-66.06-40.5280.795.93-30.14623.5
Upgrade
Investment in Securities
-822.55-316.01-1,808-89.08-578.99-381.64
Upgrade
Other Investing Activities
236.07209.57124.55110.0361.9277.66
Upgrade
Investing Cash Flow
-2,188-1,819-3,370-857.1-1,530-905.28
Upgrade
Long-Term Debt Issued
-4,9144,02810,3589,00411,614
Upgrade
Long-Term Debt Repaid
--6,720-7,319-10,641-9,445-10,988
Upgrade
Net Debt Issued (Repaid)
-1,501-1,806-3,291-283.2-441.32625.8
Upgrade
Issuance of Common Stock
3.143.1415.28-30-
Upgrade
Repurchase of Common Stock
----151.7-226.15-135.11
Upgrade
Common Dividends Paid
-1,318-1,812-1,127-1,033-995.9-1,132
Upgrade
Other Financing Activities
1,563309.822,3431,061362.61-80.79
Upgrade
Financing Cash Flow
-1,253-3,304-2,059-407.26-1,271-722.11
Upgrade
Foreign Exchange Rate Adjustments
-13.44-12.785.197.93-8.27-28.21
Upgrade
Net Cash Flow
-304.44-643.56-86.831,87138.31563.79
Upgrade
Free Cash Flow
1,6122,8153,5682,2301,857988.5
Upgrade
Free Cash Flow Growth
-34.30%-21.11%59.98%20.13%87.82%11.61%
Upgrade
Free Cash Flow Margin
8.46%12.90%16.63%11.71%10.75%6.00%
Upgrade
Free Cash Flow Per Share
1.011.782.311.501.310.69
Upgrade
Cash Income Tax Paid
2,2362,7692,5762,0811,8761,537
Upgrade
Levered Free Cash Flow
981.922,1551,7001,2351,803237.91
Upgrade
Unlevered Free Cash Flow
1,0542,2491,9261,5322,127584.7
Upgrade
Change in Working Capital
-544.78-187.191,249-111.89332.01-542.77
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.