Shanghai Shunho New Materials Technology Co.,Ltd. (SHE:002565)
China
· Delayed Price · Currency is CNY 5.05
+0.31 (6.54%)
Jun 4, 2025, 3:04 PM CST
SHE:002565 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 | 39.1 | 45.34 | 28.4 | -59.9 | -28.29 | 7.83 | Upgrade
|
| Depreciation & Amortization | 89.52 | 89.52 | 91.39 | 100.57 | 100.85 | 90.33 | Upgrade
|
| Other Amortization | 3.5 | 3.5 | 3.06 | 5.89 | 5.31 | 8.33 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.92 | 0.92 | -18.52 | -1.31 | -0.92 | 0.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.45 | 4.45 | 2.78 | 18.39 | 2.39 | 4.85 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5.4 | -5.4 | 11.98 | 10.99 | 3.35 | 26.59 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.28 | 1.28 | 1.21 | 1.34 | 2.44 | 0.49 | Upgrade
|
| Other Operating Activities | 25.05 | 48.75 | 33.27 | 40.38 | 25.99 | 41.58 | Upgrade
|
| Change in Accounts Receivable | -5.81 | -5.81 | 79.8 | -7.55 | 51.5 | 21.64 | Upgrade
|
| Change in Inventory | 107.06 | 107.06 | -50.74 | 10.37 | 83.34 | -58.34 | Upgrade
|
| Change in Accounts Payable | 5.18 | 5.18 | -61.95 | 76.95 | 21.86 | 5.19 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | -0.22 | - | -0.04 | Upgrade
|
| Operating Cash Flow | 264.1 | 294.04 | 125.92 | 193.01 | 269.44 | 141.68 | Upgrade
|
| Operating Cash Flow Growth | 113.12% | 133.51% | -34.76% | -28.37% | 90.18% | -24.44% | Upgrade
|
| Capital Expenditures | -23.37 | -21.27 | -31.83 | -39.94 | -93.99 | -98.08 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.02 | 1.34 | 139.1 | 40.31 | 8.39 | 0.93 | Upgrade
|
| Cash Acquisitions | - | - | - | 0.22 | -6 | -14.6 | Upgrade
|
| Divestitures | - | - | 3 | - | - | 0.68 | Upgrade
|
| Investment in Securities | -49.01 | -24 | -1.14 | -50.09 | -172.91 | -71.32 | Upgrade
|
| Other Investing Activities | 8.55 | 12.24 | 11.61 | 19.37 | 15.74 | 18.39 | Upgrade
|
| Investing Cash Flow | -62.81 | -31.69 | 120.73 | -30.13 | -248.78 | -164.01 | Upgrade
|
| Long-Term Debt Issued | - | 12.5 | 74 | 215.58 | 41.28 | 499.7 | Upgrade
|
| Total Debt Issued | 57 | 12.5 | 74 | 215.58 | 41.28 | 499.7 | Upgrade
|
| Long-Term Debt Repaid | - | -62.55 | -147.75 | -238.39 | -265.04 | -560.9 | Upgrade
|
| Total Debt Repaid | -51.05 | -62.55 | -147.75 | -238.39 | -265.04 | -560.9 | Upgrade
|
| Net Debt Issued (Repaid) | 5.95 | -50.05 | -73.75 | -22.82 | -223.77 | -61.2 | Upgrade
|
| Common Dividends Paid | -31.52 | -31.63 | -5.83 | -7.49 | -10.34 | -16.67 | Upgrade
|
| Other Financing Activities | -17.07 | -14.52 | -9.1 | -14.29 | -6.94 | -17.39 | Upgrade
|
| Financing Cash Flow | -42.65 | -96.2 | -88.68 | -44.59 | -241.05 | -95.26 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.21 | 1.11 | 2.25 | 1.22 | -1.32 | -3.79 | Upgrade
|
| Net Cash Flow | 159.85 | 167.26 | 160.22 | 119.51 | -221.71 | -121.37 | Upgrade
|
| Free Cash Flow | 240.72 | 272.76 | 94.1 | 153.07 | 175.45 | 43.6 | Upgrade
|
| Free Cash Flow Growth | 122.14% | 189.88% | -38.53% | -12.75% | 302.44% | -65.64% | Upgrade
|
| Free Cash Flow Margin | 16.29% | 17.96% | 6.60% | 10.85% | 11.32% | 2.73% | Upgrade
|
| Free Cash Flow Per Share | 0.21 | 0.24 | 0.10 | 0.15 | 0.19 | 0.04 | Upgrade
|
| Cash Income Tax Paid | 68.61 | 66.09 | 62.34 | 43.38 | 58.58 | 67.23 | Upgrade
|
| Levered Free Cash Flow | 198.36 | 233.76 | 249.26 | 68.81 | 141.65 | 68.91 | Upgrade
|
| Unlevered Free Cash Flow | 201.33 | 236.96 | 253.55 | 74.75 | 149.8 | 79.16 | Upgrade
|
| Change in Net Working Capital | -76.34 | -111.3 | -164.38 | -23.37 | -141.57 | -45.96 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.