Beijing Beimo High-tech Frictional Material Co.,Ltd (SHE:002985)
China
· Delayed Price · Currency is CNY 27.32
-0.09 (-0.33%)
Jun 4, 2025, 2:45 PM CST
SHE:002985 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 | -3.46 | 16.15 | 217.43 | 314.88 | 422.31 | 316.5 | Upgrade
|
| Depreciation & Amortization | 68.13 | 68.13 | 83.84 | 57.8 | 41.32 | 19.6 | Upgrade
|
| Other Amortization | 8.66 | 8.66 | 6.96 | 4.34 | 3.1 | 1.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.24 | 0.24 | -0.02 | -0.01 | -0.03 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 9.47 | 9.47 | 0.21 | 0.64 | - | 40.3 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.42 | -0.42 | -1.1 | -0.11 | - | -3.7 | Upgrade
|
| Provision & Write-off of Bad Debts | 121.36 | 121.36 | 130.86 | 26.29 | 52.46 | - | Upgrade
|
| Other Operating Activities | 225.36 | 23.64 | 28.43 | 103.88 | 124.04 | 28.29 | Upgrade
|
| Change in Accounts Receivable | 174.89 | 174.89 | -171.87 | -433.01 | -553.35 | -341.32 | Upgrade
|
| Change in Inventory | -169.76 | -169.76 | -176.2 | -178.78 | -127.07 | -45.99 | Upgrade
|
| Change in Accounts Payable | -46.5 | -46.5 | 103.19 | -43.79 | 192.84 | 96.11 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | 9.05 | 3.71 | 2.99 | Upgrade
|
| Operating Cash Flow | 366.62 | 184.52 | 200.62 | -144.85 | 147.24 | 107.94 | Upgrade
|
| Operating Cash Flow Growth | 178.90% | -8.03% | - | - | 36.41% | -27.35% | Upgrade
|
| Capital Expenditures | -72.69 | -80.7 | -121.72 | -163.82 | -122.22 | -24.28 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.55 | - | 0.05 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -25.11 | -291.81 | Upgrade
|
| Investment in Securities | 600 | -30 | -30.3 | - | -3.5 | 7.01 | Upgrade
|
| Other Investing Activities | 0.14 | 0.42 | 1.1 | -16.81 | - | 3.7 | Upgrade
|
| Investing Cash Flow | 527.45 | -109.73 | -150.93 | -179.95 | -151.36 | -305.38 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 83.02 | 5 | Upgrade
|
| Long-Term Debt Issued | - | 309.98 | - | - | - | - | Upgrade
|
| Total Debt Issued | 9.98 | 309.98 | - | - | 83.02 | 5 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -12.68 | -30.37 | -16.42 | Upgrade
|
| Long-Term Debt Repaid | - | -16.91 | -11.93 | -14 | -9.01 | - | Upgrade
|
| Total Debt Repaid | -218.41 | -16.91 | -11.93 | -26.68 | -39.38 | -16.42 | Upgrade
|
| Net Debt Issued (Repaid) | -208.43 | 293.07 | -11.93 | -26.68 | 43.64 | -11.42 | Upgrade
|
| Issuance of Common Stock | - | - | 0.1 | - | - | 798.85 | Upgrade
|
| Common Dividends Paid | -139.94 | -138.49 | - | -51.05 | -45.84 | -150.46 | Upgrade
|
| Other Financing Activities | -574.82 | -576.86 | 8.61 | -35.54 | 428.3 | -24.75 | Upgrade
|
| Financing Cash Flow | -923.2 | -422.28 | -3.22 | -113.28 | 426.1 | 612.22 | Upgrade
|
| Net Cash Flow | -29.12 | -347.5 | 46.47 | -438.08 | 421.98 | 414.78 | Upgrade
|
| Free Cash Flow | 293.93 | 103.82 | 78.9 | -308.67 | 25.02 | 83.66 | Upgrade
|
| Free Cash Flow Growth | 697.31% | 31.59% | - | - | -70.09% | 286.67% | Upgrade
|
| Free Cash Flow Margin | 52.47% | 19.30% | 8.27% | -30.93% | 2.21% | 12.18% | Upgrade
|
| Free Cash Flow Per Share | 0.91 | 0.32 | 0.24 | -0.93 | 0.07 | 0.28 | Upgrade
|
| Cash Income Tax Paid | 20.46 | 23.66 | 69.76 | 208.96 | 188.2 | 75.59 | Upgrade
|
| Levered Free Cash Flow | 344.11 | 589.13 | 33.76 | -1,007 | 488.31 | -250.76 | Upgrade
|
| Unlevered Free Cash Flow | 353.02 | 595.32 | 35.39 | -1,006 | 490.46 | -250.46 | Upgrade
|
| Change in Net Working Capital | -346.73 | -576.09 | 97.41 | 1,189 | -159.72 | 484.99 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.