Zhuhai Bojay Electronics Co.,Ltd. (SHE:002975)
China
· Delayed Price · Currency is CNY 30.97
-0.91 (-2.85%)
Jun 20, 2025, 3:04 PM CST
Zhuhai Bojay Electronics 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 | -9.03 | 22.25 | -57.23 | 202.12 | 243.26 | 341.25 | Upgrade
|
| Depreciation & Amortization | 34.01 | 34.01 | 36.86 | 27.1 | 18.9 | 11.54 | Upgrade
|
| Other Amortization | 11.48 | 11.48 | 7.27 | 5.97 | 4.54 | 4.5 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.17 | -1.17 | -0.03 | -0.01 | -0 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.38 | 2.38 | 22.48 | 0.02 | 0.5 | 0.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | 6.86 | 6.86 | 5.76 | -5.33 | -16.54 | -5.09 | Upgrade
|
| Provision & Write-off of Bad Debts | 21.7 | 21.7 | 1.55 | 9.74 | 2.37 | 10.1 | Upgrade
|
| Other Operating Activities | 210.63 | 34.81 | 19 | 8.01 | 30.42 | 46.88 | Upgrade
|
| Change in Accounts Receivable | -359.96 | -359.96 | 179.32 | -117.63 | -21.45 | -316.49 | Upgrade
|
| Change in Inventory | -41.36 | -41.36 | -63.51 | -42.96 | -58.35 | -41.8 | Upgrade
|
| Change in Accounts Payable | 72.51 | 72.51 | -11.26 | -4.75 | -13.87 | 240.94 | Upgrade
|
| Change in Other Net Operating Assets | 4.28 | 4.28 | 2.1 | -1.52 | 5.11 | - | Upgrade
|
| Operating Cash Flow | -59.77 | -204.31 | 117.71 | 74.19 | 195.35 | 288.32 | Upgrade
|
| Operating Cash Flow Growth | - | - | 58.65% | -62.02% | -32.25% | 55.01% | Upgrade
|
| Capital Expenditures | -132.42 | -150.75 | -133.17 | -129.8 | -152.3 | -86.31 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.73 | 2.82 | 2.22 | 0.27 | 1.52 | 0.06 | Upgrade
|
| Cash Acquisitions | -30.53 | - | -3.6 | -31.19 | - | - | Upgrade
|
| Divestitures | -3.27 | 10.73 | - | - | - | - | Upgrade
|
| Investment in Securities | -65.41 | -66.02 | 251.53 | -108 | -206.78 | -335.93 | Upgrade
|
| Other Investing Activities | -126.43 | 11.17 | -0.81 | 2.03 | 15.49 | 9.45 | Upgrade
|
| Investing Cash Flow | -355.33 | -192.06 | 116.17 | -266.68 | -342.08 | -412.74 | Upgrade
|
| Long-Term Debt Issued | - | 269.15 | 185.52 | - | 546.68 | - | Upgrade
|
| Total Debt Issued | 274.29 | 269.15 | 185.52 | - | 546.68 | - | Upgrade
|
| Long-Term Debt Repaid | - | -326.19 | -16.72 | -10.39 | -30.43 | -19.08 | Upgrade
|
| Total Debt Repaid | -362.87 | -326.19 | -16.72 | -10.39 | -30.43 | -19.08 | Upgrade
|
| Net Debt Issued (Repaid) | -88.58 | -57.05 | 168.8 | -10.39 | 516.25 | -19.08 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 37.55 | 549.05 | Upgrade
|
| Repurchase of Common Stock | -25.55 | -9.37 | -12.75 | -64.01 | - | - | Upgrade
|
| Common Dividends Paid | -7.04 | -7.12 | -2.82 | -50.49 | -101.96 | -50.3 | Upgrade
|
| Other Financing Activities | 35.23 | 41.1 | -15.58 | 1.17 | -6.93 | -23.83 | Upgrade
|
| Financing Cash Flow | -85.94 | -32.43 | 137.64 | -123.72 | 444.92 | 455.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.79 | 0.1 | 6.99 | 7.67 | -3.37 | -0.62 | Upgrade
|
| Net Cash Flow | -500.25 | -428.7 | 378.5 | -308.54 | 294.82 | 330.8 | Upgrade
|
| Free Cash Flow | -192.2 | -355.06 | -15.46 | -55.6 | 43.05 | 202 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -78.69% | 78.06% | Upgrade
|
| Free Cash Flow Margin | -16.52% | -28.80% | -1.71% | -4.57% | 3.55% | 14.68% | Upgrade
|
| Free Cash Flow Per Share | -1.35 | -2.55 | -0.11 | -0.40 | 0.31 | 1.47 | Upgrade
|
| Cash Income Tax Paid | 22.34 | 11.48 | 15.01 | 7.48 | 31.65 | 5.49 | Upgrade
|
| Levered Free Cash Flow | -268.18 | -387.32 | -35.31 | -159.77 | 9.02 | 100.07 | Upgrade
|
| Unlevered Free Cash Flow | -257.18 | -377.25 | -27.83 | -143.49 | 11.11 | 100.23 | Upgrade
|
| Change in Net Working Capital | 158.52 | 289.72 | -112.6 | 158.8 | 33.8 | 82.32 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.