Shanghai STEP Electric Corporation (SHE:002527)
China
· Delayed Price · Currency is CNY 14.41
-0.17 (-1.17%)
Jun 13, 2025, 2:45 PM CST
Shanghai STEP Electric 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 | -272.75 | -288.08 | -379.03 | -1,057 | 150.17 | 86.8 | Upgrade
|
| Depreciation & Amortization | 82.67 | 82.67 | 100.93 | 100.72 | 94.24 | 77.2 | Upgrade
|
| Other Amortization | 18.79 | 18.79 | 10.59 | 5.07 | 4.48 | 2.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.43 | -8.43 | 0.3 | 0.4 | -0.47 | 0.31 | Upgrade
|
| Asset Writedown & Restructuring Costs | 181.27 | 181.27 | 275.53 | 780.38 | 0.37 | 15.28 | Upgrade
|
| Loss (Gain) From Sale of Investments | -6.22 | -6.22 | -131.57 | -7.63 | -11.73 | -29.73 | Upgrade
|
| Provision & Write-off of Bad Debts | 21.85 | 21.85 | 18.13 | 13.19 | 6.03 | 9.21 | Upgrade
|
| Other Operating Activities | 228.55 | 104.82 | 193.96 | 173.34 | 73.82 | 123.52 | Upgrade
|
| Change in Accounts Receivable | -377.31 | -377.31 | -134.38 | 26.75 | 12.34 | 62.1 | Upgrade
|
| Change in Inventory | 49.02 | 49.02 | 332.63 | -450.46 | -314.83 | 121.74 | Upgrade
|
| Change in Accounts Payable | 337.7 | 337.7 | -129.69 | 119.43 | 140.8 | -195.75 | Upgrade
|
| Change in Other Net Operating Assets | -4.27 | -4.27 | 9.96 | 2.26 | 18.32 | - | Upgrade
|
| Operating Cash Flow | 250.25 | 111.19 | 160.07 | -288.97 | 166.5 | 274.2 | Upgrade
|
| Operating Cash Flow Growth | 0.30% | -30.54% | - | - | -39.28% | 1.90% | Upgrade
|
| Capital Expenditures | -17.47 | -17.43 | -32.33 | -80.73 | -89.15 | -140.12 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.55 | 2.4 | 0.69 | 0.2 | 0.67 | 0.61 | Upgrade
|
| Divestitures | - | - | 238.49 | 194.25 | -3.24 | - | Upgrade
|
| Investment in Securities | 89.3 | -41.5 | 51.06 | 157.06 | 51.53 | 200.63 | Upgrade
|
| Other Investing Activities | -21.23 | -15.45 | 12.36 | 7.26 | 20.98 | 28.52 | Upgrade
|
| Investing Cash Flow | 53.15 | -71.97 | 270.26 | 278.04 | -19.21 | 89.64 | Upgrade
|
| Long-Term Debt Issued | - | 931.41 | 1,791 | 1,784 | 1,289 | 970 | Upgrade
|
| Total Debt Issued | 538.18 | 931.41 | 1,791 | 1,784 | 1,289 | 970 | Upgrade
|
| Long-Term Debt Repaid | - | -1,011 | -2,180 | -1,538 | -1,389 | -1,160 | Upgrade
|
| Total Debt Repaid | -851.71 | -1,011 | -2,180 | -1,538 | -1,389 | -1,160 | Upgrade
|
| Net Debt Issued (Repaid) | -313.53 | -79.99 | -388.7 | 245.58 | -100.48 | -190 | Upgrade
|
| Issuance of Common Stock | 9.26 | 9.26 | 8.1 | 23.42 | 23.85 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -9.55 | -1.98 | -5.82 | -21.9 | Upgrade
|
| Common Dividends Paid | -34.76 | -37.44 | -124.22 | -94.09 | -63.12 | -62.07 | Upgrade
|
| Other Financing Activities | -1.1 | -4.6 | -686.82 | - | -6.68 | -0.04 | Upgrade
|
| Financing Cash Flow | -340.13 | -112.78 | -1,201 | 172.94 | -152.27 | -274 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.41 | -0.54 | -0.05 | 2.27 | -2.25 | 0.15 | Upgrade
|
| Net Cash Flow | -36.33 | -74.11 | -770.91 | 164.27 | -7.23 | 89.99 | Upgrade
|
| Free Cash Flow | 232.77 | 93.76 | 127.74 | -369.7 | 77.35 | 134.08 | Upgrade
|
| Free Cash Flow Growth | 7.62% | -26.60% | - | - | -42.31% | -5.56% | Upgrade
|
| Free Cash Flow Margin | 6.73% | 2.79% | 3.77% | -11.94% | 1.81% | 3.39% | Upgrade
|
| Free Cash Flow Per Share | 0.36 | 0.14 | 0.19 | -0.56 | 0.12 | 0.22 | Upgrade
|
| Cash Income Tax Paid | 60.63 | 56.53 | 110.64 | - | 120.06 | 148.66 | Upgrade
|
| Levered Free Cash Flow | 356.19 | 215.86 | -426.17 | 175.49 | 173.92 | -121.06 | Upgrade
|
| Unlevered Free Cash Flow | 382.57 | 244.81 | -380.96 | 237.36 | 210.81 | -69.65 | Upgrade
|
| Change in Net Working Capital | -359.18 | -225.32 | 336.69 | -337.31 | -67.88 | 103.8 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.