Eaglerise Electric & Electronic (China) Co., Ltd (SHE:002922)
China
· Delayed Price · Currency is CNY 15.69
-0.25 (-1.57%)
May 30, 2025, 10:45 AM CST
SHE:002922 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 | 276.17 | 292.52 | 209.32 | 191.45 | 194.78 | 51.43 | Upgrade
|
| Depreciation & Amortization | 120.2 | 120.2 | 89.29 | 59.77 | 47.6 | 35.87 | Upgrade
|
| Other Amortization | 1.2 | 1.2 | 1.14 | 0.45 | 0.59 | 0.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | -16.74 | -16.74 | -0.55 | -0.83 | -121.88 | -0.06 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.05 | 3.05 | 3.44 | 2.61 | 17.74 | 1.19 | Upgrade
|
| Loss (Gain) From Sale of Investments | -17.26 | -17.26 | -19.02 | 3.56 | -17.09 | -3.78 | Upgrade
|
| Provision & Write-off of Bad Debts | 15.82 | 15.82 | 62.1 | 4.87 | 4.35 | 2.87 | Upgrade
|
| Other Operating Activities | 94.52 | 106.4 | 77.19 | 14.51 | 15.34 | 8.15 | Upgrade
|
| Change in Accounts Receivable | -802.96 | -802.96 | -596.7 | -347.74 | -458.28 | -134.58 | Upgrade
|
| Change in Inventory | -252.67 | -252.67 | -119.21 | 37.65 | -184.9 | -63.43 | Upgrade
|
| Change in Accounts Payable | 730.14 | 730.14 | 485.46 | 216.79 | 425.74 | 140.69 | Upgrade
|
| Operating Cash Flow | 151.17 | 179.4 | 174.01 | 185.55 | -67.83 | 24.44 | Upgrade
|
| Operating Cash Flow Growth | -25.64% | 3.09% | -6.22% | - | - | -46.70% | Upgrade
|
| Capital Expenditures | -1,654 | -1,748 | -549.61 | -255.55 | -157.4 | -98.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 33.37 | 33.37 | 1.21 | 0.61 | 139.16 | 0.3 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -25.56 | Upgrade
|
| Investment in Securities | 478.01 | 586.29 | -485.85 | -57.3 | 168.98 | -340 | Upgrade
|
| Other Investing Activities | 11.7 | 7.36 | 7.31 | 1.3 | 16.66 | 2.95 | Upgrade
|
| Investing Cash Flow | -1,131 | -1,121 | -1,027 | -310.93 | 167.4 | -461.17 | Upgrade
|
| Long-Term Debt Issued | - | 1,977 | 1,116 | 526.95 | 274.09 | 400.45 | Upgrade
|
| Total Debt Issued | 2,381 | 1,977 | 1,116 | 526.95 | 274.09 | 400.45 | Upgrade
|
| Long-Term Debt Repaid | - | -800.23 | -1,047 | -311.45 | -446.04 | -209.55 | Upgrade
|
| Total Debt Repaid | -1,282 | -800.23 | -1,047 | -311.45 | -446.04 | -209.55 | Upgrade
|
| Net Debt Issued (Repaid) | 1,099 | 1,177 | 68.71 | 215.49 | -171.95 | 190.9 | Upgrade
|
| Issuance of Common Stock | 40.39 | 40.39 | 1,202 | 22.38 | - | 471.71 | Upgrade
|
| Repurchase of Common Stock | -93.32 | -93.32 | -8.38 | - | -0.95 | - | Upgrade
|
| Common Dividends Paid | -153.62 | -149.1 | -100.19 | -69.95 | -49.08 | -34.49 | Upgrade
|
| Other Financing Activities | -33.85 | -102.23 | -17.29 | - | - | 7.61 | Upgrade
|
| Financing Cash Flow | 858.96 | 872.85 | 1,145 | 167.93 | -221.98 | 635.73 | Upgrade
|
| Foreign Exchange Rate Adjustments | -9.54 | -17.96 | 5.96 | 17.53 | -2.86 | -1.25 | Upgrade
|
| Net Cash Flow | -130.01 | -86.98 | 298 | 60.08 | -125.27 | 197.75 | Upgrade
|
| Free Cash Flow | -1,503 | -1,569 | -375.6 | -70 | -225.23 | -74.42 | Upgrade
|
| Free Cash Flow Margin | -30.36% | -33.82% | -10.35% | -2.48% | -10.10% | -5.29% | Upgrade
|
| Free Cash Flow Per Share | -3.87 | -4.02 | -1.13 | -0.23 | -0.76 | -0.29 | Upgrade
|
| Cash Income Tax Paid | 31.35 | 66.8 | -1.16 | -49.99 | -32.46 | 5.98 | Upgrade
|
| Levered Free Cash Flow | -2,107 | -2,403 | -659.23 | 1.56 | -199.34 | -148.4 | Upgrade
|
| Unlevered Free Cash Flow | -2,079 | -2,376 | -644.36 | 10.9 | -191.34 | -144.11 | Upgrade
|
| Change in Net Working Capital | 762.34 | 984.03 | 364.02 | -88.88 | 145.5 | 119.74 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.