Guilin Seamild Foods Co., Ltd (SHE:002956)
China
· Delayed Price · Currency is CNY 23.93
+0.11 (0.46%)
Jun 11, 2025, 10:45 AM CST
Guilin Seamild Foods 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 | 142.71 | 133.19 | 115.45 | 108.83 | 104.27 | 132.21 | Upgrade
|
| Depreciation & Amortization | 41.54 | 41.54 | 34.27 | 30.78 | 26.65 | 20.13 | Upgrade
|
| Other Amortization | 2.49 | 2.49 | 1.15 | 1.24 | 0.78 | 0.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.12 | -0.12 | 0.02 | 0.02 | -0 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.33 | 0.33 | 0.42 | 0.03 | 0.05 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -16.52 | -16.52 | -16.02 | -15.86 | -28.79 | -33.58 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.19 | 0.19 | 1.27 | 0.19 | 0.23 | 0.13 | Upgrade
|
| Other Operating Activities | 25.61 | 4.78 | 1.34 | -8.28 | 10.09 | 4.33 | Upgrade
|
| Change in Accounts Receivable | -48.85 | -48.85 | -8.07 | -5.99 | -33.88 | -8 | Upgrade
|
| Change in Inventory | -28.49 | -28.49 | -93.14 | 10.23 | -53.68 | 0.98 | Upgrade
|
| Change in Accounts Payable | 41 | 41 | 102.75 | 82.5 | -0.75 | 23.45 | Upgrade
|
| Change in Other Net Operating Assets | 39.55 | 39.55 | -19.98 | -13.7 | 13.96 | -17.81 | Upgrade
|
| Operating Cash Flow | 200.35 | 169.99 | 119.88 | 192.34 | 30.12 | 117.13 | Upgrade
|
| Operating Cash Flow Growth | 49.78% | 41.80% | -37.67% | 538.64% | -74.29% | -35.10% | Upgrade
|
| Capital Expenditures | -226.18 | -221.67 | -128.24 | -106.11 | -61.19 | -87.47 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.51 | 0.59 | 0.15 | 0.15 | 0.23 | 0.86 | Upgrade
|
| Cash Acquisitions | -11.85 | -11.85 | - | - | - | - | Upgrade
|
| Investment in Securities | -106.77 | -126.51 | 224.81 | 61.05 | 107.09 | 155.17 | Upgrade
|
| Other Investing Activities | -12.53 | -17.86 | 1.29 | - | - | 4.28 | Upgrade
|
| Investing Cash Flow | -355.82 | -376.3 | 98.01 | -44.92 | 46.13 | 72.84 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 128 | 100 | 47 | Upgrade
|
| Long-Term Debt Issued | - | 149.38 | 100 | - | - | - | Upgrade
|
| Total Debt Issued | 159.38 | 149.38 | 100 | 128 | 100 | 47 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -100 | -47 | -20 | Upgrade
|
| Long-Term Debt Repaid | - | -106.2 | -153.35 | -0.86 | -2.17 | - | Upgrade
|
| Total Debt Repaid | -126.62 | -106.2 | -153.35 | -100.86 | -49.17 | -20 | Upgrade
|
| Net Debt Issued (Repaid) | 32.76 | 43.19 | -53.35 | 27.14 | 50.83 | 27 | Upgrade
|
| Issuance of Common Stock | 4.46 | 4.46 | - | - | 19.1 | - | Upgrade
|
| Repurchase of Common Stock | -15.34 | -15.34 | -14.49 | -6.02 | -42.56 | - | Upgrade
|
| Common Dividends Paid | -69.85 | -69.57 | -61.41 | -61.93 | -62.28 | -128.88 | Upgrade
|
| Other Financing Activities | 9.46 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | -38.52 | -37.28 | -129.25 | -40.81 | -34.91 | -101.88 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.5 | -0.26 | 1.66 | 7.9 | -6.37 | -2.9 | Upgrade
|
| Net Cash Flow | -194.49 | -243.85 | 90.31 | 114.51 | 34.96 | 85.19 | Upgrade
|
| Free Cash Flow | -25.83 | -51.68 | -8.36 | 86.23 | -31.07 | 29.66 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -59.47% | Upgrade
|
| Free Cash Flow Margin | -1.30% | -2.73% | -0.53% | 6.50% | -2.69% | 2.90% | Upgrade
|
| Free Cash Flow Per Share | -0.12 | -0.23 | -0.04 | 0.39 | -0.14 | 0.13 | Upgrade
|
| Cash Income Tax Paid | 140.51 | 144.51 | 117.74 | 106 | 97.27 | 105.68 | Upgrade
|
| Levered Free Cash Flow | -139.05 | -165.12 | -31.49 | 46.94 | -49.05 | 8.4 | Upgrade
|
| Unlevered Free Cash Flow | -138.14 | -164.43 | -30.65 | 48.24 | -47.65 | 9.15 | Upgrade
|
| Change in Net Working Capital | 36.29 | 58.96 | -0.5 | -67.11 | 72.58 | -3 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.