Guangdong Yantang Dairy Co., Ltd. (SHE:002732)
China
· Delayed Price · Currency is CNY 16.39
-0.32 (-1.92%)
Jun 13, 2025, 2:45 PM CST
Guangdong Yantang Dairy 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 | 95.33 | 102.79 | 180.44 | 99.36 | 157.74 | 104.89 | Upgrade
|
| Depreciation & Amortization | 116.06 | 116.06 | 112.96 | 103.2 | 88.5 | 78.17 | Upgrade
|
| Other Amortization | 1.22 | 1.22 | 1.1 | 1.86 | 1.53 | 0.86 | Upgrade
|
| Loss (Gain) From Sale of Assets | 4.55 | 4.55 | -30.5 | 0.33 | -0.5 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7.23 | 7.23 | 6.06 | 7.12 | 11.19 | 17.79 | Upgrade
|
| Loss (Gain) From Sale of Investments | 3.29 | 3.29 | 2.95 | -0.9 | -1.44 | -1.59 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.37 | -0.37 | 6.95 | - | - | - | Upgrade
|
| Other Operating Activities | 20.82 | 4.09 | 9.25 | 9.41 | 2.98 | 5.62 | Upgrade
|
| Change in Accounts Receivable | -13.82 | -13.82 | -7.33 | -3.1 | 258.43 | 36.81 | Upgrade
|
| Change in Inventory | -29.08 | -29.08 | 49.95 | -35.67 | -23.42 | -19.27 | Upgrade
|
| Change in Accounts Payable | -46.78 | -46.78 | -13.44 | 7.74 | -219.05 | -9.84 | Upgrade
|
| Operating Cash Flow | 159.22 | 149.94 | 316.58 | 189.94 | 275.78 | 211.85 | Upgrade
|
| Operating Cash Flow Growth | -34.72% | -52.64% | 66.68% | -31.13% | 30.18% | -2.89% | Upgrade
|
| Capital Expenditures | -153.38 | -106.97 | -153.15 | -208.54 | -147.69 | -116.38 | Upgrade
|
| Sale of Property, Plant & Equipment | 26.75 | 26.13 | 77.16 | 26.03 | 17.51 | 17.17 | Upgrade
|
| Investment in Securities | - | - | -12.8 | -54.8 | -15.2 | - | Upgrade
|
| Other Investing Activities | 1.49 | 1.49 | 1.36 | 1.49 | 1.44 | 1.59 | Upgrade
|
| Investing Cash Flow | -125.14 | -79.34 | -87.44 | -235.82 | -143.94 | -97.63 | Upgrade
|
| Short-Term Debt Issued | - | 65.75 | 99.9 | 212.4 | 73 | 114.7 | Upgrade
|
| Total Debt Issued | 65.75 | 65.75 | 99.9 | 212.4 | 73 | 114.7 | Upgrade
|
| Short-Term Debt Repaid | - | -96.9 | -187.4 | -98 | -50 | -122.23 | Upgrade
|
| Long-Term Debt Repaid | - | -22.76 | -13.95 | -13.8 | -14.28 | -2.66 | Upgrade
|
| Total Debt Repaid | -105.76 | -119.66 | -201.35 | -111.8 | -64.28 | -124.89 | Upgrade
|
| Net Debt Issued (Repaid) | -40.01 | -53.91 | -101.45 | 100.6 | 8.72 | -10.19 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 1.96 | Upgrade
|
| Common Dividends Paid | -24.62 | -24.87 | -35.53 | -35.5 | -25.83 | -65.56 | Upgrade
|
| Other Financing Activities | -1.09 | -1.42 | -0.4 | -0.4 | -0.4 | -3.64 | Upgrade
|
| Financing Cash Flow | -65.72 | -80.2 | -137.38 | 64.7 | -17.52 | -77.43 | Upgrade
|
| Net Cash Flow | -31.65 | -9.59 | 91.77 | 18.82 | 114.32 | 36.8 | Upgrade
|
| Free Cash Flow | 5.83 | 42.98 | 163.43 | -18.6 | 128.09 | 95.47 | Upgrade
|
| Free Cash Flow Growth | -94.65% | -73.70% | - | - | 34.17% | -11.30% | Upgrade
|
| Free Cash Flow Margin | 0.35% | 2.48% | 8.38% | -0.99% | 6.45% | 5.83% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.27 | 1.04 | -0.12 | 0.81 | 0.61 | Upgrade
|
| Cash Interest Paid | 0.8 | 0.8 | 0.86 | 0.69 | 0.82 | - | Upgrade
|
| Cash Income Tax Paid | 82.48 | 85.58 | 106.98 | 81.83 | 101.08 | 86.51 | Upgrade
|
| Levered Free Cash Flow | 13.32 | 28.03 | 112.13 | -26.89 | 87.68 | 32.56 | Upgrade
|
| Unlevered Free Cash Flow | 15.53 | 30.22 | 116.25 | -22.33 | 90.63 | 34.46 | Upgrade
|
| Change in Net Working Capital | 24.77 | 60.41 | -47.52 | -16.31 | -38.62 | 11.91 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.