Bichamp Cutting Technology (Hunan) Co., Ltd. (SHE:002843)
China
· Delayed Price · Currency is CNY 24.25
+0.84 (3.59%)
Apr 28, 2025, 2:45 PM CST
SHE:002843 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 | 27.6 | 44.64 | 133.06 | 130.5 | 69.82 | 41.55 | Upgrade
|
| Depreciation & Amortization | 92.34 | 92.34 | 90.42 | 52.35 | 37.14 | 35.57 | Upgrade
|
| Other Amortization | 16.56 | 16.56 | 7.75 | 1.44 | 0.4 | 0.15 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.14 | -0.14 | -0.15 | -0.03 | -0.06 | -0.18 | Upgrade
|
| Asset Writedown & Restructuring Costs | 33.81 | 33.81 | 2.68 | 7.96 | 7.39 | 20.23 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.72 | -3.72 | -8.16 | -37.54 | -10.87 | -0.2 | Upgrade
|
| Other Operating Activities | -22.66 | -4.24 | -3.63 | 17.51 | 10.89 | 4.35 | Upgrade
|
| Change in Accounts Receivable | 44.49 | 44.49 | -45.95 | -124.54 | -36.99 | -27.88 | Upgrade
|
| Change in Inventory | -10.78 | -10.78 | 13.72 | -35.32 | -22.97 | 11.67 | Upgrade
|
| Change in Accounts Payable | -65.78 | -65.78 | -36.02 | 132.73 | 121.9 | -2.2 | Upgrade
|
| Operating Cash Flow | 112.43 | 147.89 | 123.57 | 140.89 | 175.51 | 84.84 | Upgrade
|
| Operating Cash Flow Growth | -36.60% | 19.68% | -12.29% | -19.73% | 106.87% | 180.99% | Upgrade
|
| Capital Expenditures | -193.44 | -188.54 | -157.43 | -26.78 | -30.66 | -24.34 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.49 | 0.44 | 0.82 | 0.03 | 0.12 | 0.31 | Upgrade
|
| Cash Acquisitions | -17.16 | -17.16 | -41.52 | -11.49 | - | - | Upgrade
|
| Investment in Securities | 286.26 | -171.54 | 41.67 | 7.5 | -106.25 | -34.75 | Upgrade
|
| Other Investing Activities | 18 | 19.48 | 5.43 | 1.75 | -65.72 | 0.38 | Upgrade
|
| Investing Cash Flow | 94.16 | -357.33 | -151.03 | -29 | -202.5 | -58.4 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 204.1 | 205.62 | Upgrade
|
| Long-Term Debt Issued | - | 345.6 | 444.05 | 329.25 | - | - | Upgrade
|
| Total Debt Issued | 341.11 | 345.6 | 444.05 | 329.25 | 204.1 | 205.62 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -222.29 | -89.95 | Upgrade
|
| Long-Term Debt Repaid | - | -297.46 | -480.34 | -266.81 | -1.25 | - | Upgrade
|
| Total Debt Repaid | -251.81 | -297.46 | -480.34 | -266.81 | -223.54 | -89.95 | Upgrade
|
| Net Debt Issued (Repaid) | 89.29 | 48.14 | -36.29 | 62.44 | -19.44 | 115.67 | Upgrade
|
| Issuance of Common Stock | 9.9 | 9.9 | 613.79 | 9.02 | 42.97 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -2.95 | -82.87 | Upgrade
|
| Common Dividends Paid | -50.14 | -51.93 | -11.52 | -41.68 | -36.74 | -51.65 | Upgrade
|
| Other Financing Activities | -30.99 | -136.83 | -0.72 | -48.69 | 41.33 | 5.16 | Upgrade
|
| Financing Cash Flow | 18.06 | -130.73 | 565.27 | -18.91 | 25.15 | -13.69 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.21 | 4.69 | 2.3 | -0.77 | -0.19 | -0.14 | Upgrade
|
| Net Cash Flow | 229.86 | -335.47 | 540.11 | 92.2 | -2.03 | 12.62 | Upgrade
|
| Free Cash Flow | -81.01 | -40.65 | -33.86 | 114.1 | 144.85 | 60.51 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -21.23% | 139.40% | - | Upgrade
|
| Free Cash Flow Margin | -4.93% | -2.35% | -1.84% | 11.67% | 27.50% | 15.01% | Upgrade
|
| Free Cash Flow Per Share | -0.32 | -0.16 | -0.15 | 0.54 | 0.70 | 0.29 | Upgrade
|
| Cash Income Tax Paid | 47.79 | 71.59 | 61.21 | 41.04 | 31.04 | 22.11 | Upgrade
|
| Levered Free Cash Flow | -73.58 | -42.59 | -52.83 | 53.33 | 159.99 | 53.33 | Upgrade
|
| Unlevered Free Cash Flow | -73.58 | -42.59 | -44.27 | 59.91 | 163.78 | 55.24 | Upgrade
|
| Change in Net Working Capital | 30.91 | 15.72 | 69.96 | 60.7 | -93.96 | -3.09 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.