Beijing Telesound Electronics Co., Ltd. (SHE:003004)
China
· Delayed Price · Currency is CNY 19.09
-0.52 (-2.65%)
Jun 12, 2025, 2:45 PM CST
SHE:003004 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 | -54.68 | -51.2 | 25.07 | 36.51 | 40.01 | 66.15 | Upgrade
|
Depreciation & Amortization | 11.22 | 11.22 | 11.31 | 11.37 | 2.27 | 2.28 | Upgrade
|
Other Amortization | 0.32 | 0.32 | 0.33 | 0.72 | 0.26 | 0.57 | Upgrade
|
Loss (Gain) From Sale of Assets | 0.03 | 0.03 | 0.01 | -0.01 | 0 | 0.03 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.03 | 0.03 | 0.03 | 0 | 13.99 | -6.88 | Upgrade
|
Loss (Gain) From Sale of Investments | -1.56 | -1.56 | -1.75 | -1.47 | -3.11 | -0.47 | Upgrade
|
Provision & Write-off of Bad Debts | 32.61 | 32.61 | 15.45 | 10.69 | - | - | Upgrade
|
Other Operating Activities | 13.41 | 13.36 | 8.33 | 0.32 | 2.99 | 8.75 | Upgrade
|
Change in Accounts Receivable | -117 | -117 | -19.45 | 35.45 | -44.04 | 40.71 | Upgrade
|
Change in Inventory | 6.72 | 6.72 | -2.99 | -9.17 | -7.36 | 2.56 | Upgrade
|
Change in Accounts Payable | 55.71 | 55.71 | -31.96 | -1.62 | 1.07 | -2.51 | Upgrade
|
Operating Cash Flow | -59.13 | -55.69 | -1.23 | 81.74 | 3.82 | 113.99 | Upgrade
|
Operating Cash Flow Growth | - | - | - | 2041.45% | -96.65% | 165.05% | Upgrade
|
Capital Expenditures | -65.6 | -51.61 | -32.86 | -68.99 | -22.22 | -240.14 | Upgrade
|
Sale of Property, Plant & Equipment | 0.06 | 0.06 | 0.3 | 0 | 0.01 | 0.01 | Upgrade
|
Cash Acquisitions | - | - | - | -22.12 | -5 | -1.9 | Upgrade
|
Investment in Securities | -19.95 | 7.99 | -17.56 | 36.46 | -53.5 | -16.5 | Upgrade
|
Other Investing Activities | 0.12 | 0.22 | - | - | 2.91 | 0.44 | Upgrade
|
Investing Cash Flow | -85.38 | -43.34 | -50.12 | -54.65 | -77.79 | -258.09 | Upgrade
|
Short-Term Debt Issued | - | - | 1 | - | - | 66 | Upgrade
|
Long-Term Debt Issued | - | 31.82 | 299.5 | 40.65 | - | - | Upgrade
|
Total Debt Issued | 31.82 | 31.82 | 300.5 | 40.65 | - | 66 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | -40 | -89.5 | Upgrade
|
Long-Term Debt Repaid | - | -15 | -40.2 | -11 | - | - | Upgrade
|
Total Debt Repaid | -15 | -15 | -40.2 | -11 | -40 | -89.5 | Upgrade
|
Net Debt Issued (Repaid) | 16.82 | 16.82 | 260.3 | 29.65 | -40 | -23.5 | Upgrade
|
Issuance of Common Stock | - | - | - | - | - | 383.21 | Upgrade
|
Common Dividends Paid | -18.27 | -18.27 | -17 | -25.4 | -24.55 | -21.55 | Upgrade
|
Other Financing Activities | -19.93 | -12.6 | -0.61 | -0.36 | -4.43 | -0.76 | Upgrade
|
Financing Cash Flow | -21.39 | -14.05 | 242.68 | 3.89 | -68.98 | 337.4 | Upgrade
|
Net Cash Flow | -165.89 | -113.09 | 191.33 | 30.98 | -142.96 | 193.3 | Upgrade
|
Free Cash Flow | -124.73 | -107.3 | -34.09 | 12.74 | -18.4 | -126.16 | Upgrade
|
Free Cash Flow Margin | -41.37% | -35.56% | -12.19% | 4.02% | -5.97% | -40.96% | Upgrade
|
Free Cash Flow Per Share | -1.52 | -1.32 | -0.42 | 0.16 | -0.23 | -2.00 | Upgrade
|
Cash Interest Paid | 0.32 | 0.32 | 0.77 | 0.44 | 0.68 | - | Upgrade
|
Cash Income Tax Paid | 8.29 | 11.48 | 12.09 | 14.3 | 12.79 | 33.52 | Upgrade
|
Levered Free Cash Flow | -104.1 | -78.31 | -66.39 | -85.3 | 27.15 | -164.05 | Upgrade
|
Unlevered Free Cash Flow | -99.72 | -72.53 | -60.96 | -85.02 | 27.58 | -161.75 | Upgrade
|
Change in Net Working Capital | 12.23 | -1.02 | 49.59 | 45.62 | -22.24 | -23.06 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.