Guangdong Prolto Supply Chain Management Co., Ltd. (SHE:002769)
China
· Delayed Price · Currency is CNY 7.74
0.00 (0.00%)
May 28, 2025, 3:04 PM CST
SHE:002769 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 | -31.79 | -84.58 | -100.32 | -82.87 | 36.7 | 67.69 | Upgrade
|
| Depreciation & Amortization | 23.57 | 23.57 | 19.62 | 16.6 | 17.52 | 1.66 | Upgrade
|
| Other Amortization | 3.81 | 3.81 | 1.78 | - | - | 0.72 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.03 | -0.03 | 0.38 | -0.01 | 0 | 0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 25.42 | 25.42 | -0.02 | 38.07 | 30.91 | 13.74 | Upgrade
|
| Loss (Gain) From Sale of Investments | -67.47 | -67.47 | -106.07 | -12.27 | 1.58 | -20.25 | Upgrade
|
| Provision & Write-off of Bad Debts | -3.27 | -3.27 | 6.84 | - | - | - | Upgrade
|
| Other Operating Activities | 609.12 | 160.9 | 81.49 | 52.68 | 11.66 | 39.78 | Upgrade
|
| Change in Accounts Receivable | -5,185 | -5,185 | -6.8 | -416.84 | -348.47 | -163.86 | Upgrade
|
| Change in Inventory | 17.6 | 17.6 | -58.76 | 102.43 | -33.74 | -13.39 | Upgrade
|
| Change in Accounts Payable | 4,884 | 4,884 | 404.2 | 821.83 | -118.61 | 72.38 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | -11.63 | 38.12 | Upgrade
|
| Operating Cash Flow | 280.15 | -220.86 | 241.95 | 493.29 | -404.9 | 10.95 | Upgrade
|
| Operating Cash Flow Growth | 53.33% | - | -50.95% | - | - | - | Upgrade
|
| Capital Expenditures | -156.86 | -145.25 | -149.04 | -21.97 | -0.23 | -1.36 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.81 | 0.42 | 0.02 | 0.02 | 0.11 | 0 | Upgrade
|
| Cash Acquisitions | -0.03 | -0 | 0 | 0 | 1.42 | - | Upgrade
|
| Divestitures | -0.77 | -0.77 | -0 | -0.57 | - | - | Upgrade
|
| Investment in Securities | 0.35 | - | -0.56 | -16 | -4.32 | 7.12 | Upgrade
|
| Other Investing Activities | -66.87 | 4 | 3 | 3.5 | 3 | 2.5 | Upgrade
|
| Investing Cash Flow | -222.37 | -141.6 | -146.58 | -35.02 | -0.02 | 8.26 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 5,072 | Upgrade
|
| Long-Term Debt Issued | - | 412.14 | 2,326 | 4,461 | 2,304 | - | Upgrade
|
| Total Debt Issued | 190.09 | 412.14 | 2,326 | 4,461 | 2,304 | 5,072 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -4,621 | Upgrade
|
| Long-Term Debt Repaid | - | -363.71 | -2,495 | -4,748 | -2,157 | - | Upgrade
|
| Total Debt Repaid | -96.92 | -363.71 | -2,495 | -4,748 | -2,157 | -4,621 | Upgrade
|
| Net Debt Issued (Repaid) | 93.17 | 48.43 | -169.29 | -286.98 | 147.15 | 451.9 | Upgrade
|
| Repurchase of Common Stock | -39.15 | -39.15 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -39.26 | -81.7 | -58.26 | -33.68 | -83.9 | -77.28 | Upgrade
|
| Other Financing Activities | 73.08 | 61.45 | 117.97 | 9.38 | -32.39 | 33.26 | Upgrade
|
| Financing Cash Flow | 87.84 | -10.97 | -109.58 | -311.28 | 30.85 | 407.88 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.12 | 0.18 | 0.99 | 6.15 | -4.69 | -2.55 | Upgrade
|
| Net Cash Flow | 145.75 | -373.25 | -13.22 | 153.13 | -378.75 | 424.54 | Upgrade
|
| Free Cash Flow | 123.29 | -366.11 | 92.91 | 471.31 | -405.13 | 9.58 | Upgrade
|
| Free Cash Flow Growth | 200.24% | - | -80.29% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 17.50% | -58.85% | 15.07% | 31.41% | -15.75% | 0.29% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | -1.00 | 0.25 | 1.25 | -1.10 | 0.03 | Upgrade
|
| Cash Interest Paid | - | - | 0.26 | 1.2 | 1.3 | - | Upgrade
|
| Cash Income Tax Paid | 42.14 | 28.32 | 29.44 | 45.26 | 121.13 | 133.64 | Upgrade
|
| Levered Free Cash Flow | 369.15 | -193.25 | 89.65 | 764.22 | -380.79 | 118.85 | Upgrade
|
| Unlevered Free Cash Flow | 384.74 | -167.53 | 153.63 | 793.08 | -346.85 | 164.75 | Upgrade
|
| Change in Net Working Capital | -332.89 | 147.65 | -329.36 | -811.85 | 390.5 | -107.2 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.