Shanghai Bairun Investment Holding Group Co., Ltd. (SHE:002568)
China
· Delayed Price · Currency is CNY 28.12
-0.48 (-1.68%)
Jun 6, 2025, 2:45 PM CST
SHE:002568 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 | 731.06 | 719.14 | 809.42 | 521.28 | 666.06 | 535.51 | Upgrade
|
| Depreciation & Amortization | 208.3 | 208.3 | 184.81 | 159.59 | 105.97 | 91.71 | Upgrade
|
| Other Amortization | 7.36 | 7.36 | 3.58 | 0.91 | 0.58 | 0.84 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.67 | 0.67 | -0.4 | 0.16 | - | 0.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.16 | 0.16 | 0.13 | 0.58 | 1.92 | 0.65 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.47 | -2.47 | -0.03 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 1.32 | 1.32 | 2.47 | -0.63 | - | - | Upgrade
|
| Other Operating Activities | 90.03 | 37.3 | 46.38 | 42.88 | 9.69 | 3.16 | Upgrade
|
| Change in Accounts Receivable | -51.02 | -51.02 | -185.36 | 96.53 | -80.02 | 11.67 | Upgrade
|
| Change in Inventory | -262.85 | -262.85 | -244.38 | -351.3 | -78.86 | -15.54 | Upgrade
|
| Change in Accounts Payable | 68.91 | 68.91 | -91.38 | 428.23 | 228.29 | 73.9 | Upgrade
|
| Change in Other Net Operating Assets | -14.44 | -14.44 | 6.15 | 24.52 | - | - | Upgrade
|
| Operating Cash Flow | 737.54 | 672.89 | 562.18 | 903.45 | 869.21 | 723.37 | Upgrade
|
| Operating Cash Flow Growth | -4.45% | 19.69% | -37.77% | 3.94% | 20.16% | 36.36% | Upgrade
|
| Capital Expenditures | -646.46 | -835.95 | -1,111 | -623.76 | -433.21 | -385.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.11 | 6.93 | 0.25 | 0.09 | 0.11 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -448 | - | Upgrade
|
| Investment in Securities | - | -50 | - | - | - | - | Upgrade
|
| Other Investing Activities | 2.89 | 2.56 | 0.55 | -11.37 | - | - | Upgrade
|
| Investing Cash Flow | -643.54 | -883.28 | -1,104 | -634.88 | -881.12 | -385.07 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 450 | 1,117 | - | Upgrade
|
| Long-Term Debt Issued | - | 1,329 | 1,430 | - | - | 100 | Upgrade
|
| Total Debt Issued | 1,601 | 1,329 | 1,430 | 450 | 1,117 | 100 | Upgrade
|
| Long-Term Debt Repaid | - | -993.01 | -985.82 | -4.47 | -3.84 | -100 | Upgrade
|
| Total Debt Repaid | -1,113 | -993.01 | -985.82 | -4.47 | -3.84 | -100 | Upgrade
|
| Net Debt Issued (Repaid) | 487.49 | 335.88 | 444.18 | 445.53 | 1,113 | - | Upgrade
|
| Issuance of Common Stock | 13.5 | 13.5 | - | 71.27 | - | 993.94 | Upgrade
|
| Repurchase of Common Stock | -88.27 | -88.27 | -24.43 | -207.59 | - | - | Upgrade
|
| Common Dividends Paid | -34.79 | -31.27 | -546.98 | -383.73 | -267.42 | -311.27 | Upgrade
|
| Other Financing Activities | 41.75 | - | -0.4 | - | -5.1 | -6.23 | Upgrade
|
| Financing Cash Flow | 419.68 | 229.84 | -127.63 | -74.52 | 840.65 | 676.45 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.17 | -0.15 | 0.03 | 1.64 | -0.23 | -0.86 | Upgrade
|
| Net Cash Flow | 513.51 | 19.3 | -669.27 | 195.7 | 828.5 | 1,014 | Upgrade
|
| Free Cash Flow | 91.08 | -163.06 | -549.15 | 279.69 | 436.01 | 338.19 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -35.85% | 28.92% | 106.08% | Upgrade
|
| Free Cash Flow Margin | 3.05% | -5.35% | -16.83% | 10.79% | 16.81% | 17.55% | Upgrade
|
| Free Cash Flow Per Share | 0.09 | -0.16 | -0.53 | 0.27 | 0.42 | 0.33 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 2.32 | Upgrade
|
| Cash Income Tax Paid | 564.79 | 592.8 | 658.23 | 332.27 | 401.87 | 336.23 | Upgrade
|
| Levered Free Cash Flow | -174.74 | -470.85 | -885.35 | 14.82 | 207.05 | 215.67 | Upgrade
|
| Unlevered Free Cash Flow | -132.63 | -429.63 | -846.57 | 42.32 | 213.96 | 217.12 | Upgrade
|
| Change in Net Working Capital | 270.49 | 356.82 | 552 | -100.93 | -56.73 | -153.95 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.