Sinomine Resource Group Co., Ltd. (SHE: 002738)
China flag China · Delayed Price · Currency is CNY
38.41
-0.98 (-2.49%)
Nov 15, 2024, 10:13 AM CST

Sinomine Resource Group Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Jan '23 Jan '22 Dec '20 Dec '19 2018 - 2014
Net Income
683.842,2083,295562.4174.26140.04
Upgrade
Depreciation & Amortization
176.31176.31131.665.4156.2166.11
Upgrade
Other Amortization
4.964.9611.291.851.111.88
Upgrade
Loss (Gain) From Sale of Assets
6.16.1-35.12-0.52-0.5-0.48
Upgrade
Asset Writedown & Restructuring Costs
0.10.10.430.010.010.29
Upgrade
Loss (Gain) From Sale of Investments
-14.14-14.14-78.113.11-0.03-4.54
Upgrade
Provision & Write-off of Bad Debts
40.1140.11-14.1476.1247.8334.34
Upgrade
Other Operating Activities
-1,18294.95-27.0446.133.8340.48
Upgrade
Change in Accounts Receivable
595.68595.68-884.7775.31-258.9330.62
Upgrade
Change in Inventory
138.32138.32-862.58-247.7765.99-104.86
Upgrade
Change in Accounts Payable
-335.06-335.06482.7275.0167.5419.99
Upgrade
Change in Other Net Operating Assets
60.1160.1122.77-19.3360.2537.26
Upgrade
Operating Cash Flow
200.533,0022,050654.15232.26250.08
Upgrade
Operating Cash Flow Growth
-94.35%46.45%213.38%181.64%-7.13%1613.74%
Upgrade
Capital Expenditures
-1,325-2,178-398.76-296.3-176.32-31.94
Upgrade
Sale of Property, Plant & Equipment
126.4756.151.223.830.65
Upgrade
Cash Acquisitions
-58.6--1,193---1,312
Upgrade
Divestitures
61.25--3.093.13--3.75
Upgrade
Investment in Securities
-921.45-556.16-206.3199.41-351.77-119.25
Upgrade
Other Investing Activities
56.2466.84109.160.4917.58.35
Upgrade
Investing Cash Flow
-2,175-2,661-1,636-192.06-506.76-1,458
Upgrade
Short-Term Debt Issued
---6.420.6-
Upgrade
Long-Term Debt Issued
-1,2521,687584.821,712610.41
Upgrade
Total Debt Issued
1,7591,2521,687591.231,713610.41
Upgrade
Short-Term Debt Repaid
----6.42-150.6-
Upgrade
Long-Term Debt Repaid
--1,600-1,013-410.32-958.12-195.56
Upgrade
Total Debt Repaid
-1,749-1,600-1,013-416.73-1,109-195.56
Upgrade
Net Debt Issued (Repaid)
9.28-348.4674.31174.5604.22414.85
Upgrade
Issuance of Common Stock
93.013,03383.856.19141.09416.22
Upgrade
Repurchase of Common Stock
-300.02-300.02-0.23--2.11-
Upgrade
Common Dividends Paid
-817.75-601.8-89.4-55.81-59.47-58.76
Upgrade
Other Financing Activities
448.6830.15-3.76-3.06-1.91154.31
Upgrade
Financing Cash Flow
-566.791,813664.77121.83681.81926.62
Upgrade
Foreign Exchange Rate Adjustments
-139.97-8.8313.98-10.68-8.97-6.5
Upgrade
Net Cash Flow
-2,6822,1461,093573.24398.33-287.4
Upgrade
Free Cash Flow
-1,124824.211,651357.8555.94218.14
Upgrade
Free Cash Flow Growth
--50.08%361.42%539.71%-74.36%-
Upgrade
Free Cash Flow Margin
-24.56%13.71%20.53%14.80%4.38%18.73%
Upgrade
Free Cash Flow Per Share
-1.551.152.480.520.100.41
Upgrade
Cash Interest Paid
----11.589.21
Upgrade
Cash Income Tax Paid
33.34773.65682.0773.5577.09138.75
Upgrade
Levered Free Cash Flow
-1,26352.23840.59283.3233.17-516.54
Upgrade
Unlevered Free Cash Flow
-1,206115.42882.18307.06274.84-485.76
Upgrade
Change in Net Working Capital
575.48-514.341,172-47.41-263.98645.06
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.