Chengdu Rainbow Appliance (Group) Shares Co., Ltd. (SHE:003023)
China
· Delayed Price · Currency is CNY 18.70
-0.12 (-0.64%)
Apr 30, 2025, 3:04 PM CST
SHE:003023 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 | 2016 - 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 | 2016 - 2019 |
| Net Income | 103.4 | 109.59 | 103.96 | 94.67 | 110.87 | 112.57 | Upgrade
|
| Depreciation & Amortization | 31.85 | 31.85 | 29.99 | 29.77 | 30.01 | 24.28 | Upgrade
|
| Other Amortization | 1.65 | 1.65 | 1.13 | 1.4 | 1.4 | 1.97 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.05 | -0.05 | 0.25 | 0.03 | 0.09 | 0.17 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.19 | 1.19 | 0.06 | 0.12 | 1.16 | 3.75 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.55 | -2.55 | -1.3 | -1.69 | -0.57 | - | Upgrade
|
| Provision & Write-off of Bad Debts | -1.52 | -1.52 | 5.04 | 6.55 | - | - | Upgrade
|
| Other Operating Activities | -61.43 | -3.79 | -1.39 | -3.49 | 2.18 | 5.83 | Upgrade
|
| Change in Accounts Receivable | 24.13 | 24.13 | 64.92 | -47.55 | 20.39 | -40.4 | Upgrade
|
| Change in Inventory | -119.88 | -119.88 | 51.89 | 50.24 | -107.12 | 34.58 | Upgrade
|
| Change in Accounts Payable | 25.17 | 25.17 | 50.24 | -20.48 | 4.95 | 50.98 | Upgrade
|
| Operating Cash Flow | 0.37 | 64.2 | 305.3 | 109.13 | 63.4 | 195.23 | Upgrade
|
| Operating Cash Flow Growth | -99.85% | -78.97% | 179.76% | 72.12% | -67.52% | 876.67% | Upgrade
|
| Capital Expenditures | -30.52 | -33.21 | -46.89 | -58.72 | -49.11 | -33.53 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.69 | 0.58 | 0.29 | 0.13 | 0.08 | 0.03 | Upgrade
|
| Investment in Securities | -244.01 | -224.01 | -134.62 | 125.29 | -331.46 | - | Upgrade
|
| Other Investing Activities | 54.4 | 1.63 | 1.39 | 2.26 | 2.41 | -0.04 | Upgrade
|
| Investing Cash Flow | -219.45 | -255.01 | -179.83 | 68.97 | -378.09 | -33.54 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 8 | Upgrade
|
| Long-Term Debt Issued | - | 4.21 | - | 8 | - | - | Upgrade
|
| Total Debt Issued | 5.19 | 4.21 | - | 8 | - | 8 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -8 | -8 | Upgrade
|
| Long-Term Debt Repaid | - | -2.17 | -1.53 | -9.56 | -1.84 | - | Upgrade
|
| Total Debt Repaid | -4.98 | -2.17 | -1.53 | -9.56 | -9.84 | -8 | Upgrade
|
| Net Debt Issued (Repaid) | 0.21 | 2.04 | -1.53 | -1.56 | -9.84 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 436.48 | Upgrade
|
| Common Dividends Paid | -42.39 | -42.35 | -36.87 | -32.69 | -33.09 | -23.52 | Upgrade
|
| Other Financing Activities | -7.23 | -12.29 | -6.11 | 3.75 | -14.86 | 1.4 | Upgrade
|
| Financing Cash Flow | -49.42 | -52.6 | -44.51 | -30.49 | -57.79 | 414.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.06 | 0.08 | 0.03 | -0.01 | -0 | -0 | Upgrade
|
| Net Cash Flow | -268.43 | -243.33 | 81 | 147.59 | -372.47 | 576.06 | Upgrade
|
| Free Cash Flow | -30.14 | 31 | 258.42 | 50.41 | 14.3 | 161.7 | Upgrade
|
| Free Cash Flow Growth | - | -88.00% | 412.63% | 252.64% | -91.16% | - | Upgrade
|
| Free Cash Flow Margin | -2.42% | 2.38% | 19.97% | 4.28% | 1.25% | 15.19% | Upgrade
|
| Free Cash Flow Per Share | -0.29 | 0.29 | 2.45 | 0.48 | 0.14 | 2.04 | Upgrade
|
| Cash Income Tax Paid | 91.23 | 111.31 | 117.24 | 84.5 | 107.52 | 79.24 | Upgrade
|
| Levered Free Cash Flow | -55.73 | 0.31 | 216.73 | 13.51 | -42.88 | 130.56 | Upgrade
|
| Unlevered Free Cash Flow | -55.62 | 0.41 | 216.83 | 13.82 | -42.64 | 130.82 | Upgrade
|
| Change in Net Working Capital | 120.82 | 66.48 | -169.25 | 15.11 | 94.44 | -63.39 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.