Guangdong Tengen Industrial Group Co.,Ltd. (SHE:003003)
China
· Delayed Price · Currency is CNY 12.18
+0.50 (4.28%)
May 14, 2025, 2:45 PM CST
SHE:003003 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 61.09 | 63.87 | 50.13 | -3.36 | 25.93 | 58.87 | Upgrade
|
Depreciation & Amortization | 45.44 | 45.44 | 51.73 | 57.74 | 47.41 | 25.58 | Upgrade
|
Other Amortization | 0.81 | 0.81 | 0.54 | 1 | 0.64 | 0.5 | Upgrade
|
Loss (Gain) From Sale of Assets | -0.15 | -0.15 | 1.58 | 0.09 | -0.06 | 0.29 | Upgrade
|
Asset Writedown & Restructuring Costs | 7.12 | 7.12 | 10.86 | 1.24 | 1.31 | - | Upgrade
|
Loss (Gain) From Sale of Investments | -13.21 | -13.21 | -6.19 | -2.63 | -13.94 | -5.63 | Upgrade
|
Provision & Write-off of Bad Debts | 8.32 | 8.32 | 4.05 | 11.03 | 5.14 | 2.57 | Upgrade
|
Other Operating Activities | 31.97 | 9.42 | 12.04 | 20.1 | 9.97 | 5.37 | Upgrade
|
Change in Accounts Receivable | 40.33 | 40.33 | 155.16 | -64.26 | -114.82 | -32.9 | Upgrade
|
Change in Inventory | 28.06 | 28.06 | 54.08 | 48.26 | -104.71 | -62.08 | Upgrade
|
Change in Accounts Payable | -17.13 | -17.13 | -45.72 | -22.53 | 105.81 | 21.17 | Upgrade
|
Change in Other Net Operating Assets | -0.35 | -0.35 | 0.35 | -0.04 | -0.25 | - | Upgrade
|
Operating Cash Flow | 192.55 | 172.76 | 291.81 | 35.18 | -42.23 | 16.77 | Upgrade
|
Operating Cash Flow Growth | -24.86% | -40.80% | 729.57% | - | - | -78.57% | Upgrade
|
Capital Expenditures | -36.78 | -39.62 | -53.57 | -111.22 | -231.21 | -195.51 | Upgrade
|
Sale of Property, Plant & Equipment | 0.42 | 0.42 | 3.82 | 0.4 | 0.8 | 0.28 | Upgrade
|
Cash Acquisitions | - | - | - | 0 | 0.65 | - | Upgrade
|
Divestitures | - | - | 0.1 | - | - | - | Upgrade
|
Investment in Securities | -128.64 | -219.68 | -99.44 | 52.75 | 328.02 | -430.5 | Upgrade
|
Other Investing Activities | -17.32 | - | 15.7 | 2.58 | 12.7 | 3.58 | Upgrade
|
Investing Cash Flow | -182.32 | -258.89 | -133.4 | -55.49 | 110.96 | -622.16 | Upgrade
|
Long-Term Debt Issued | - | - | 130 | 324.57 | 241.13 | 108.9 | Upgrade
|
Long-Term Debt Repaid | - | -90.17 | -207.52 | -426.55 | -138.47 | -11.9 | Upgrade
|
Net Debt Issued (Repaid) | -63.94 | -90.17 | -77.52 | -101.98 | 102.66 | 97 | Upgrade
|
Issuance of Common Stock | - | - | 0.41 | 1.66 | - | 433.51 | Upgrade
|
Repurchase of Common Stock | -19.97 | -19.97 | -0.96 | - | - | - | Upgrade
|
Common Dividends Paid | -17.44 | -19.3 | -5.36 | -26.17 | -36 | -4.71 | Upgrade
|
Dividends Paid | -17.44 | -19.3 | -5.36 | -26.17 | -36 | -4.71 | Upgrade
|
Other Financing Activities | 81.48 | 131.44 | 42.78 | -16 | 39.48 | -11.68 | Upgrade
|
Financing Cash Flow | -19.87 | 2 | -40.64 | -142.49 | 106.14 | 514.12 | Upgrade
|
Foreign Exchange Rate Adjustments | 1.71 | 1.62 | 1.72 | 1.04 | -0.96 | -1.13 | Upgrade
|
Net Cash Flow | -7.94 | -82.51 | 119.5 | -161.76 | 173.92 | -92.4 | Upgrade
|
Free Cash Flow | 155.76 | 133.14 | 238.24 | -76.04 | -273.43 | -178.74 | Upgrade
|
Free Cash Flow Growth | -24.93% | -44.11% | - | - | - | - | Upgrade
|
Free Cash Flow Margin | 14.61% | 11.56% | 16.82% | -5.23% | -21.22% | -17.60% | Upgrade
|
Free Cash Flow Per Share | 0.88 | 0.75 | 1.33 | -0.45 | -1.58 | -1.25 | Upgrade
|
Cash Income Tax Paid | 21.46 | 21.43 | 27.06 | -29.49 | 10 | 15.29 | Upgrade
|
Levered Free Cash Flow | 141.32 | 102.32 | 213.95 | -123.7 | -289.03 | -242.98 | Upgrade
|
Unlevered Free Cash Flow | 143.65 | 105.47 | 217.29 | -118.75 | -285.86 | -242.43 | Upgrade
|
Change in Net Working Capital | -98.39 | -61.01 | -182.14 | 65.12 | 103.72 | 107.19 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.