MLS Co., Ltd. (SHE:002745)
China
· Delayed Price · Currency is CNY 7.78
-0.11 (-1.39%)
May 30, 2025, 3:04 PM CST
MLS 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 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 335.14 | 373.79 | 429.92 | 193.91 | 1,159 | 301.74 | Upgrade
|
| Depreciation & Amortization | 1,041 | 1,041 | 987.8 | 1,140 | 1,229 | 1,020 | Upgrade
|
| Other Amortization | 195.22 | 195.22 | 165.44 | 178.81 | 195.43 | 203.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | -30.94 | -30.94 | -231.59 | 14.21 | -3.35 | -97.76 | Upgrade
|
| Asset Writedown & Restructuring Costs | 26.18 | 26.18 | 51.32 | 5.76 | 59.53 | 279.53 | Upgrade
|
| Loss (Gain) From Sale of Investments | 41.26 | 41.26 | 63.6 | -51.44 | -115.4 | -49.69 | Upgrade
|
| Provision & Write-off of Bad Debts | 184.35 | 184.35 | 96.77 | 254.77 | 131.91 | 252.01 | Upgrade
|
| Other Operating Activities | 133.53 | 132.25 | 158.82 | 318.19 | 482.73 | 535.22 | Upgrade
|
| Change in Accounts Receivable | -456.86 | -456.86 | -445.03 | -137.99 | 691.91 | -477.04 | Upgrade
|
| Change in Inventory | -24.13 | -24.13 | 457.64 | -47.24 | -1,552 | 1,484 | Upgrade
|
| Change in Accounts Payable | 373.48 | 373.48 | 241.54 | -1,545 | 1,719 | -2,290 | Upgrade
|
| Change in Other Net Operating Assets | -34.64 | -34.64 | -0.64 | 18.09 | -20.27 | -6.48 | Upgrade
|
| Operating Cash Flow | 1,827 | 1,865 | 1,984 | 163.8 | 4,010 | 1,466 | Upgrade
|
| Operating Cash Flow Growth | -4.85% | -6.02% | 1111.47% | -95.91% | 173.47% | 89.60% | Upgrade
|
| Capital Expenditures | -912.12 | -1,084 | -562.14 | -519.2 | -883.21 | -1,696 | Upgrade
|
| Sale of Property, Plant & Equipment | 76.11 | 147.96 | 888.63 | 467.67 | 354.14 | 478.3 | Upgrade
|
| Cash Acquisitions | -17.12 | - | - | - | - | -7.39 | Upgrade
|
| Divestitures | 221.86 | 221.86 | 240.88 | 0.95 | - | -42.69 | Upgrade
|
| Investment in Securities | -116.71 | -1.81 | 991.95 | 1,230 | 566.59 | -1,386 | Upgrade
|
| Other Investing Activities | -8.13 | -33.19 | -15.58 | -40.27 | 15.98 | 413.33 | Upgrade
|
| Investing Cash Flow | -756.12 | -749.05 | 1,544 | 1,140 | 53.5 | -2,240 | Upgrade
|
| Long-Term Debt Issued | - | 274.26 | 464.42 | 1,362 | 2,418 | 9,865 | Upgrade
|
| Total Debt Issued | 289.27 | 274.26 | 464.42 | 1,362 | 2,418 | 9,865 | Upgrade
|
| Long-Term Debt Repaid | - | -647.3 | -2,913 | -3,557 | -6,760 | -11,143 | Upgrade
|
| Net Debt Issued (Repaid) | -366.91 | -373.04 | -2,449 | -2,195 | -4,342 | -1,278 | Upgrade
|
| Common Dividends Paid | -1,086 | -1,095 | -185.15 | -290.02 | -333.38 | -530.39 | Upgrade
|
| Other Financing Activities | -34.4 | -58.36 | 175.14 | 94.05 | 366.79 | 954.3 | Upgrade
|
| Financing Cash Flow | -1,488 | -1,526 | -2,459 | -2,391 | -4,309 | -854.32 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9.8 | -128.49 | -38.04 | 60.05 | -232.17 | -31.21 | Upgrade
|
| Net Cash Flow | -406.51 | -538.9 | 1,031 | -1,028 | -477.89 | -1,660 | Upgrade
|
| Free Cash Flow | 915.37 | 780.98 | 1,422 | -355.4 | 3,126 | -229.49 | Upgrade
|
| Free Cash Flow Growth | -13.96% | -45.09% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.45% | 4.62% | 8.11% | -2.15% | 16.79% | -1.32% | Upgrade
|
| Free Cash Flow Per Share | 0.63 | 0.53 | 0.96 | -0.24 | 2.10 | -0.17 | Upgrade
|
| Cash Income Tax Paid | 854.2 | 932.2 | 1,059 | 1,147 | 925.12 | 1,469 | Upgrade
|
| Levered Free Cash Flow | 802.52 | 839.25 | 2,058 | -455.27 | 3,357 | -1,106 | Upgrade
|
| Unlevered Free Cash Flow | 857.62 | 889.49 | 2,171 | -351.25 | 3,554 | -777.85 | Upgrade
|
| Change in Net Working Capital | -193.47 | -357.14 | -1,057 | 1,348 | -1,897 | 509.18 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.