Hebei Sinopack Electronic Technology Co.,Ltd. (SHE:003031)
China
· Delayed Price · Currency is CNY 45.80
+0.08 (0.17%)
Apr 25, 2025, 2:45 PM CST
SHE:003031 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 | 653.6 | 613.3 | 489.98 | 457.48 | 121.66 | 98.14 | Upgrade
|
| Depreciation & Amortization | 182.86 | 182.86 | 147.93 | 136.2 | 41.2 | 30.44 | Upgrade
|
| Other Amortization | 0.5 | 0.5 | 1.25 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.08 | -0.08 | 0.05 | - | 0.03 | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | -10.11 | -10.11 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -35.98 | -35.98 | -1.07 | -2.16 | -4.84 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 9.57 | 9.53 | 1.97 | 1.57 | Upgrade
|
| Other Operating Activities | -90.91 | 15.52 | 84.6 | 73.49 | -0.39 | 2.96 | Upgrade
|
| Change in Accounts Receivable | -777.83 | -777.83 | -156.9 | -165.4 | -69.94 | -62.68 | Upgrade
|
| Change in Inventory | -100.23 | -100.23 | 109.41 | -107.15 | -20.41 | -60.15 | Upgrade
|
| Change in Accounts Payable | 634.34 | 634.34 | -154.24 | 182.02 | 15.46 | 75.28 | Upgrade
|
| Change in Other Net Operating Assets | 7.85 | 7.85 | 5.39 | 2.64 | - | - | Upgrade
|
| Operating Cash Flow | 475.33 | 541.47 | 543.66 | 589.36 | 84.89 | 89.12 | Upgrade
|
| Operating Cash Flow Growth | -14.02% | -0.40% | -7.75% | 594.23% | -4.74% | 30.35% | Upgrade
|
| Capital Expenditures | -514.29 | -457 | -437.64 | -350.66 | -151.89 | -60.63 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.03 | 0.03 | - | - | 0.06 | Upgrade
|
| Investment in Securities | 1,550 | -830.29 | -130 | 165 | -235 | - | Upgrade
|
| Other Investing Activities | 39.89 | 31.79 | 1.16 | 4.44 | 4.59 | - | Upgrade
|
| Investing Cash Flow | 1,075 | -1,255 | -566.45 | -181.22 | -382.3 | -60.57 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 20 | Upgrade
|
| Long-Term Debt Issued | - | 85 | 92.4 | 56.45 | - | - | Upgrade
|
| Total Debt Issued | 85 | 85 | 92.4 | 56.45 | - | 20 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -20 | Upgrade
|
| Long-Term Debt Repaid | - | -228.85 | -100.87 | -0.33 | - | - | Upgrade
|
| Total Debt Repaid | -228.85 | -228.85 | -100.87 | -0.33 | - | -20 | Upgrade
|
| Net Debt Issued (Repaid) | -143.85 | -143.85 | -8.47 | 56.12 | - | - | Upgrade
|
| Issuance of Common Stock | - | - | 2,480 | 1 | - | 383.91 | Upgrade
|
| Common Dividends Paid | -127.99 | -129.26 | -5.56 | -33.74 | -27.73 | - | Upgrade
|
| Other Financing Activities | -0.24 | -1.8 | -48.47 | -1.08 | -3.95 | -5.26 | Upgrade
|
| Financing Cash Flow | -272.08 | -274.91 | 2,418 | 22.3 | -31.68 | 378.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.22 | 0.32 | -0.36 | 2.74 | -0.16 | -0.07 | Upgrade
|
| Net Cash Flow | 1,279 | -988.59 | 2,395 | 433.19 | -329.25 | 407.13 | Upgrade
|
| Free Cash Flow | -38.95 | 84.47 | 106.02 | 238.7 | -67 | 28.5 | Upgrade
|
| Free Cash Flow Growth | - | -20.32% | -55.58% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -1.44% | 3.19% | 3.96% | 9.50% | -6.61% | 3.49% | Upgrade
|
| Free Cash Flow Per Share | -0.08 | 0.19 | 0.31 | 0.82 | -0.23 | 0.12 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 0.27 | Upgrade
|
| Cash Income Tax Paid | 70.5 | 57.8 | 5.77 | 18.67 | 2.36 | -3.28 | Upgrade
|
| Levered Free Cash Flow | -428.28 | -246.19 | -100.49 | -62.82 | -118.15 | -18.33 | Upgrade
|
| Unlevered Free Cash Flow | -428.28 | -246.19 | -96.96 | -59.11 | -118.15 | -18.16 | Upgrade
|
| Change in Net Working Capital | 508.44 | 356.48 | 169.77 | 177.18 | 71.5 | 49.93 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.