Era Co., Ltd. (SHE:002641)
China
· Delayed Price · Currency is CNY 4.180
+0.030 (0.72%)
Jun 6, 2025, 3:04 PM CST
Era Co., Ltd. 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 137.37 | 190.44 | 362.9 | 78.46 | 576.87 | 769.61 | Upgrade
|
| Depreciation & Amortization | 340.78 | 340.78 | 325.4 | 286.17 | 249.72 | 224.47 | Upgrade
|
| Other Amortization | 4.59 | 4.59 | 9.21 | 6.39 | 4.21 | 3.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.1 | 1.1 | 0.61 | 7.69 | -4.91 | -0.18 | Upgrade
|
| Asset Writedown & Restructuring Costs | 20.27 | 20.27 | 27.33 | 5.86 | 2.06 | 2.71 | Upgrade
|
| Loss (Gain) From Sale of Investments | -22.22 | -22.22 | 1.88 | -1.12 | -5.88 | -3.74 | Upgrade
|
| Provision & Write-off of Bad Debts | 16.58 | 16.58 | 160.62 | 345.23 | 48.07 | 18.16 | Upgrade
|
| Other Operating Activities | -284.76 | 8.91 | 44.97 | 23.09 | 5.08 | 21.22 | Upgrade
|
| Change in Accounts Receivable | -240.95 | -240.95 | 470.22 | -355.98 | -50.69 | -445.15 | Upgrade
|
| Change in Inventory | -14.74 | -14.74 | 150.86 | 157.48 | -396.57 | -195.15 | Upgrade
|
| Change in Accounts Payable | -29.65 | -29.65 | -450.16 | -69.34 | -132.47 | 664.27 | Upgrade
|
| Change in Other Net Operating Assets | 0.15 | 0.15 | 2.1 | -3.74 | 25.75 | - | Upgrade
|
| Operating Cash Flow | -90.67 | 256.07 | 1,069 | 430.37 | 337.97 | 1,066 | Upgrade
|
| Operating Cash Flow Growth | - | -76.05% | 148.37% | 27.34% | -68.29% | 24.02% | Upgrade
|
| Capital Expenditures | -326.83 | -326.52 | -356.26 | -628.32 | -699.64 | -508.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.06 | 15 | 4.7 | 11.01 | 12.71 | 6.55 | Upgrade
|
| Cash Acquisitions | -0.53 | -0.53 | -4.1 | - | - | -4.24 | Upgrade
|
| Investment in Securities | -1,181 | -744.85 | -33.82 | -230.03 | 158.32 | -657.74 | Upgrade
|
| Other Investing Activities | 84.63 | 42.01 | 39.06 | 267.27 | 369.26 | 74.55 | Upgrade
|
| Investing Cash Flow | -1,406 | -1,015 | -350.41 | -580.08 | -159.35 | -1,090 | Upgrade
|
| Short-Term Debt Issued | - | 334.7 | 177.06 | 414.35 | 344.32 | 99.83 | Upgrade
|
| Total Debt Issued | 461.09 | 334.7 | 177.06 | 414.35 | 344.32 | 99.83 | Upgrade
|
| Short-Term Debt Repaid | - | -349.11 | -188.26 | -387.6 | -392.08 | -107.26 | Upgrade
|
| Long-Term Debt Repaid | - | -13.97 | -5.87 | -7.34 | -6.01 | - | Upgrade
|
| Total Debt Repaid | -397.44 | -363.07 | -194.12 | -394.94 | -398.09 | -107.26 | Upgrade
|
| Net Debt Issued (Repaid) | 63.65 | -28.37 | -17.06 | 19.4 | -53.77 | -7.43 | Upgrade
|
| Issuance of Common Stock | - | - | 47.04 | 77.57 | - | 694.86 | Upgrade
|
| Repurchase of Common Stock | -50.01 | -50.01 | -18.14 | - | -81.21 | - | Upgrade
|
| Common Dividends Paid | -125.36 | -124.03 | -17.36 | -90.54 | -156.2 | -155.97 | Upgrade
|
| Other Financing Activities | 32.24 | -0.77 | -0.96 | - | 38.69 | -10.8 | Upgrade
|
| Financing Cash Flow | -79.48 | -203.19 | -6.48 | 6.43 | -252.49 | 520.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | 14 | 12.04 | -10.02 | 20.89 | -0.52 | -4.84 | Upgrade
|
| Net Cash Flow | -1,562 | -949.98 | 702.01 | -122.39 | -74.38 | 491.73 | Upgrade
|
| Free Cash Flow | -417.5 | -70.46 | 712.67 | -197.95 | -361.67 | 556.8 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 5.27% | Upgrade
|
| Free Cash Flow Margin | -6.39% | -1.07% | 9.54% | -2.48% | -4.07% | 7.91% | Upgrade
|
| Free Cash Flow Per Share | -0.36 | -0.06 | 0.59 | -0.15 | -0.29 | 0.49 | Upgrade
|
| Cash Income Tax Paid | 24.37 | 43 | 184.04 | 110.04 | 194.46 | 230.08 | Upgrade
|
| Levered Free Cash Flow | -208.57 | 175.95 | 397.12 | -251.47 | -249.71 | 267.76 | Upgrade
|
| Unlevered Free Cash Flow | -207.04 | 177.45 | 400.69 | -248.06 | -248.58 | 276.71 | Upgrade
|
| Change in Net Working Capital | 291.46 | -56.62 | -175.52 | -89.04 | 163.29 | -2.57 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.