Sunrise Group Company Limited (SHE:002752)
China · Delayed Price · Currency is CNY 5.76
0.00 (0.00%)
Jul 25, 2025, 3:04 PM CST
Sunrise Group Company 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Net Income | 394.54 | 423.3 | 333.04 | 209.13 | 170.39 | 14.71 | Upgrade |
Depreciation & Amortization | 365.29 | 365.29 | 356.44 | 329.08 | 288.46 | 237.61 | Upgrade |
Other Amortization | 19.19 | 19.19 | 11.99 | 8.52 | 9.4 | 5.49 | Upgrade |
Loss (Gain) From Sale of Assets | -0.72 | -0.72 | -0.55 | 0.47 | -0.6 | -0.12 | Upgrade |
Asset Writedown & Restructuring Costs | 36.76 | 36.76 | 90.33 | 1.89 | 0.19 | 19.28 | Upgrade |
Loss (Gain) From Sale of Investments | -9.84 | -9.84 | -6.73 | -6.23 | -5.01 | -0.41 | Upgrade |
Provision & Write-off of Bad Debts | 1.1 | 1.1 | 3.82 | 6.03 | 1.17 | -0.14 | Upgrade |
Other Operating Activities | 423.93 | 107.02 | 122.07 | 150.74 | 99.9 | 66.78 | Upgrade |
Change in Accounts Receivable | -99.67 | -99.67 | 85.17 | 211.97 | -950.91 | 559.53 | Upgrade |
Change in Inventory | -52.74 | -52.74 | 84.81 | 145.71 | -468.31 | -63.57 | Upgrade |
Change in Accounts Payable | -294.55 | -294.55 | 351.98 | -297.02 | 759.69 | -356.53 | Upgrade |
Operating Cash Flow | 812.53 | 524.38 | 1,414 | 749.27 | -78.56 | 474.05 | Upgrade |
Operating Cash Flow Growth | -36.51% | -62.91% | 88.67% | - | - | 52.51% | Upgrade |
Capital Expenditures | -293.66 | -313.96 | -421.34 | -545.12 | -505.07 | -392.93 | Upgrade |
Sale of Property, Plant & Equipment | 0.5 | 0.5 | 2.66 | 0.57 | 5.36 | 0.16 | Upgrade |
Divestitures | - | - | - | - | -0.17 | - | Upgrade |
Investment in Securities | 39.54 | 32.75 | -33.95 | 153.37 | -88.18 | 2.46 | Upgrade |
Other Investing Activities | 5.15 | 5.18 | - | 6.32 | 3.11 | - | Upgrade |
Investing Cash Flow | -248.46 | -275.53 | -452.64 | -384.86 | -584.95 | -390.31 | Upgrade |
Short-Term Debt Issued | - | - | 70 | - | - | - | Upgrade |
Long-Term Debt Issued | - | 1,649 | 2,757 | 2,454 | 1,659 | 1,382 | Upgrade |
Total Debt Issued | 1,527 | 1,649 | 2,827 | 2,454 | 1,659 | 1,382 | Upgrade |
Long-Term Debt Repaid | - | -1,607 | -2,584 | -2,251 | -1,453 | -1,189 | Upgrade |
Net Debt Issued (Repaid) | 303.92 | 41.67 | 243.22 | 203.16 | 205.41 | 192.93 | Upgrade |
Issuance of Common Stock | - | - | - | - | 739.66 | 0.02 | Upgrade |
Repurchase of Common Stock | - | - | -230.62 | -295.37 | -254.4 | - | Upgrade |
Common Dividends Paid | -140.9 | -93.7 | -117.84 | -132.52 | -78.27 | -88.93 | Upgrade |
Other Financing Activities | -417.37 | -430.39 | -774.04 | 2.53 | 88.78 | -132.5 | Upgrade |
Financing Cash Flow | -254.35 | -482.42 | -879.28 | -222.2 | 701.18 | -28.47 | Upgrade |
Foreign Exchange Rate Adjustments | 0.93 | 3.21 | 2.06 | -5.69 | -1.52 | 0.01 | Upgrade |
Net Cash Flow | 310.65 | -230.35 | 83.75 | 136.52 | 36.16 | 55.28 | Upgrade |
Free Cash Flow | 518.87 | 210.42 | 992.28 | 204.15 | -583.63 | 81.12 | Upgrade |
Free Cash Flow Growth | -43.09% | -78.79% | 386.05% | - | - | 4.61% | Upgrade |
Free Cash Flow Margin | 7.33% | 2.95% | 13.99% | 2.90% | -10.25% | 2.50% | Upgrade |
Free Cash Flow Per Share | 0.54 | 0.21 | 1.01 | 0.20 | -0.62 | 0.10 | Upgrade |
Cash Income Tax Paid | 17.25 | - | - | 56.11 | 87.72 | 95.36 | Upgrade |
Levered Free Cash Flow | -83.36 | 2.59 | 659.49 | -118.15 | -309.44 | -24.79 | Upgrade |
Unlevered Free Cash Flow | -53.95 | 33.65 | 715.09 | -48.81 | -255.58 | 20.32 | Upgrade |
Change in Net Working Capital | 489.44 | 404.47 | -438.5 | 37.5 | 223.16 | -104.13 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.