Annil Co.,Ltd (SHE:002875)
China
· Delayed Price · Currency is CNY 12.65
+0.57 (4.72%)
Apr 25, 2025, 3:04 PM CST
Annil 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 | -136.26 | -115.85 | -99.55 | -237.4 | -3.03 | -46.82 | Upgrade
|
| Depreciation & Amortization | 36.22 | 36.22 | 43.5 | 58.46 | 51.84 | 12.55 | Upgrade
|
| Other Amortization | 10.07 | 10.07 | 18.52 | 16.2 | 12.58 | 17.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.17 | -0.17 | -0.32 | -0.2 | -0.19 | 1.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | -5.13 | -5.13 | -4.97 | 54.55 | 4.14 | 34.13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.09 | -0.09 | - | -0.02 | - | 2.27 | Upgrade
|
| Other Operating Activities | 80.28 | 30.79 | 6.33 | 6.87 | 6.74 | 1.85 | Upgrade
|
| Change in Accounts Receivable | -5.22 | -5.22 | -40.75 | 30.28 | 4.71 | 35.76 | Upgrade
|
| Change in Inventory | 46.55 | 46.55 | 69.61 | 71.76 | -59.04 | 144.63 | Upgrade
|
| Change in Accounts Payable | -5.05 | -5.05 | -16.74 | -126.94 | 21.2 | -56.93 | Upgrade
|
| Change in Other Net Operating Assets | -12.02 | -12.02 | 22.65 | -15.53 | 3.06 | -14.84 | Upgrade
|
| Operating Cash Flow | 14.4 | -14.68 | 7.27 | -154.55 | 40.99 | 121.78 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -66.34% | - | Upgrade
|
| Capital Expenditures | -9.05 | -10.25 | -25.01 | -36.28 | -15.5 | -17.66 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.05 | 0.05 | - | 0.01 | 1.11 | 0 | Upgrade
|
| Investment in Securities | -0.05 | - | - | - | 1.09 | 10 | Upgrade
|
| Other Investing Activities | 0.1 | 0.1 | - | 0.1 | - | 0.22 | Upgrade
|
| Investing Cash Flow | -8.95 | -10.11 | -25.01 | -36.17 | -13.3 | -7.45 | Upgrade
|
| Short-Term Debt Issued | - | - | 415 | 300 | 120 | 125 | Upgrade
|
| Long-Term Debt Issued | - | 59.66 | - | - | - | - | Upgrade
|
| Total Debt Issued | 59.66 | 59.66 | 415 | 300 | 120 | 125 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -140 | -45 | Upgrade
|
| Long-Term Debt Repaid | - | -320 | -251.13 | -268.62 | -31.16 | - | Upgrade
|
| Total Debt Repaid | -319.05 | -320 | -251.13 | -268.62 | -171.16 | -45 | Upgrade
|
| Net Debt Issued (Repaid) | -259.39 | -260.34 | 163.87 | 31.38 | -51.16 | 80 | Upgrade
|
| Issuance of Common Stock | - | - | 9.6 | - | 313.52 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -5 | -6.77 | -6.31 | Upgrade
|
| Common Dividends Paid | -3.72 | -6.04 | -4.72 | -2.72 | -2.13 | -1.23 | Upgrade
|
| Other Financing Activities | -13.3 | -14.83 | 4.4 | -1.6 | -0.39 | -0.14 | Upgrade
|
| Financing Cash Flow | -276.41 | -281.21 | 173.15 | 22.06 | 253.07 | 72.32 | Upgrade
|
| Net Cash Flow | -270.96 | -306 | 155.41 | -168.67 | 280.77 | 186.65 | Upgrade
|
| Free Cash Flow | 5.35 | -24.93 | -17.74 | -190.83 | 25.5 | 104.11 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -75.51% | - | Upgrade
|
| Free Cash Flow Margin | 0.92% | -3.90% | -2.20% | -20.34% | 2.15% | 8.28% | Upgrade
|
| Free Cash Flow Per Share | 0.03 | -0.12 | -0.08 | -0.90 | 0.17 | 0.60 | Upgrade
|
| Cash Income Tax Paid | 29.39 | 36.04 | 27.32 | 46.3 | 84.46 | 20.38 | Upgrade
|
| Levered Free Cash Flow | 73.8 | 35.41 | -2.6 | -137.19 | 43.32 | 107.84 | Upgrade
|
| Unlevered Free Cash Flow | 73.8 | 35.41 | 2.73 | -132.76 | 47.53 | 108.99 | Upgrade
|
| Change in Net Working Capital | -104.63 | -58.26 | -14.53 | 0.51 | -16.37 | -129.01 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.