Shanxi Huhua Group Co., Ltd. (SHE:003002)
China
· Delayed Price · Currency is CNY 28.05
+0.05 (0.18%)
Jun 30, 2025, 2:45 PM CST
Shanxi Huhua Group 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 | 149.7 | 140.02 | 204.68 | 121.31 | 81.21 | 96.91 | Upgrade
|
Depreciation & Amortization | 69.35 | 69.35 | 57.57 | 52.81 | 48.23 | 34.25 | Upgrade
|
Other Amortization | 0.06 | 0.06 | 0.02 | - | - | - | Upgrade
|
Loss (Gain) From Sale of Assets | -7.89 | -7.89 | -16.8 | 0.02 | -0.01 | 0.06 | Upgrade
|
Asset Writedown & Restructuring Costs | 11.32 | 11.32 | 14.03 | 15.14 | 1.45 | -0.28 | Upgrade
|
Loss (Gain) From Sale of Investments | -16.65 | -16.65 | -16.11 | -14.26 | -17.59 | -15.61 | Upgrade
|
Provision & Write-off of Bad Debts | - | - | - | 11.5 | 4.04 | 2.19 | Upgrade
|
Other Operating Activities | 9.28 | 4.97 | 11.74 | 6.25 | 5.18 | 7.36 | Upgrade
|
Change in Accounts Receivable | -46.34 | -46.34 | -88.91 | -4.71 | -60.5 | -32.62 | Upgrade
|
Change in Inventory | 18.52 | 18.52 | 12.65 | -67.76 | -28.37 | -4.57 | Upgrade
|
Change in Accounts Payable | -10.44 | -10.44 | -38.92 | 102.05 | 20.5 | 15.45 | Upgrade
|
Operating Cash Flow | 178.12 | 164.13 | 156.74 | 215.86 | 53.27 | 103.17 | Upgrade
|
Operating Cash Flow Growth | 17.58% | 4.71% | -27.39% | 305.25% | -48.37% | 9.92% | Upgrade
|
Capital Expenditures | -80.18 | -138.71 | -78.23 | -102.06 | -30.07 | -21.21 | Upgrade
|
Sale of Property, Plant & Equipment | 7.92 | 7.92 | 17.64 | 0.09 | 0.28 | 1.66 | Upgrade
|
Cash Acquisitions | -4.9 | -4.9 | -18.35 | -7.75 | -86.13 | - | Upgrade
|
Investment in Securities | -365.48 | -96.75 | 7.49 | -38.91 | 231.43 | -363.14 | Upgrade
|
Other Investing Activities | 19.01 | 20.02 | 21.15 | 6.3 | 16.67 | 11.19 | Upgrade
|
Investing Cash Flow | -423.64 | -212.42 | -50.3 | -142.32 | 135.24 | -371.5 | Upgrade
|
Short-Term Debt Issued | - | 10.48 | 5 | - | 42.68 | - | Upgrade
|
Total Debt Issued | 172.48 | 10.48 | 5 | - | 42.68 | - | Upgrade
|
Short-Term Debt Repaid | - | -8.5 | -20.5 | -43.5 | -1.65 | - | Upgrade
|
Long-Term Debt Repaid | - | -3.34 | -3.05 | -1.42 | -0.7 | - | Upgrade
|
Total Debt Repaid | -11.84 | -11.84 | -23.55 | -44.92 | -2.35 | - | Upgrade
|
Net Debt Issued (Repaid) | 160.64 | -1.36 | -18.55 | -44.92 | 40.34 | - | Upgrade
|
Issuance of Common Stock | 12.89 | 12.89 | - | - | - | 368 | Upgrade
|
Repurchase of Common Stock | -23.83 | -23.83 | - | - | - | - | Upgrade
|
Common Dividends Paid | -50.11 | -50.11 | -30.21 | -30.83 | -81.24 | -11.41 | Upgrade
|
Other Financing Activities | -1.95 | -6.51 | -7.49 | -4.69 | 16.32 | -20.65 | Upgrade
|
Financing Cash Flow | 97.64 | -68.92 | -56.24 | -80.44 | -24.59 | 335.95 | Upgrade
|
Foreign Exchange Rate Adjustments | 0.1 | 0.1 | 0.18 | 0.38 | -0.06 | -0.47 | Upgrade
|
Net Cash Flow | -147.78 | -117.12 | 50.38 | -6.53 | 163.87 | 67.14 | Upgrade
|
Free Cash Flow | 97.93 | 25.42 | 78.51 | 113.8 | 23.2 | 81.96 | Upgrade
|
Free Cash Flow Growth | 376.86% | -67.62% | -31.01% | 390.54% | -71.69% | 190.43% | Upgrade
|
Free Cash Flow Margin | 8.54% | 2.31% | 5.98% | 11.81% | 3.14% | 14.73% | Upgrade
|
Free Cash Flow Per Share | 0.49 | 0.13 | 0.39 | 0.57 | 0.12 | 0.51 | Upgrade
|
Cash Income Tax Paid | 98.92 | 100.28 | 124.69 | 70.46 | 64.24 | 59.17 | Upgrade
|
Levered Free Cash Flow | 10.34 | 15 | 97.02 | 78.83 | 19.85 | 53.95 | Upgrade
|
Unlevered Free Cash Flow | 11.1 | 15.5 | 97.49 | 79.54 | 20.23 | 53.95 | Upgrade
|
Change in Net Working Capital | 93.87 | 13.8 | 26.98 | -52.8 | 45.78 | 18.17 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.