Suzhou Huaya Intelligence Technology Co., Ltd. (SHE:003043)
China
· Delayed Price · Currency is CNY 56.54
+2.43 (4.49%)
May 12, 2025, 2:45 PM CST
SHE:003043 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 2020 | FY 2019 | 2015 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2015 - 2018 |
Net Income | 74.29 | 80.74 | 88.12 | 150.24 | 71.82 | 55.41 | Upgrade
|
Depreciation & Amortization | 27.33 | 27.33 | 19.16 | 15.94 | 11.18 | 10.36 | Upgrade
|
Other Amortization | 1.36 | 1.36 | 0.41 | 0.26 | 1.6 | 1.48 | Upgrade
|
Loss (Gain) From Sale of Assets | 0.71 | 0.71 | -0.19 | -0.01 | 0.06 | 0.16 | Upgrade
|
Asset Writedown & Restructuring Costs | 1.1 | 1.1 | - | - | 7.58 | 4.36 | Upgrade
|
Loss (Gain) From Sale of Investments | -5.26 | -5.26 | -5.92 | 0.63 | -0.7 | -0.08 | Upgrade
|
Provision & Write-off of Bad Debts | 3.96 | 3.96 | 0.19 | 0.92 | - | - | Upgrade
|
Other Operating Activities | 71.21 | 8.11 | 8.55 | -16.62 | 8.4 | -1.87 | Upgrade
|
Change in Accounts Receivable | -27.64 | -27.64 | 65.8 | 24.99 | 1.93 | -21.03 | Upgrade
|
Change in Inventory | 7.93 | 7.93 | 2.11 | -6.32 | -8.41 | -4.01 | Upgrade
|
Change in Accounts Payable | 46.37 | 46.37 | -74.42 | -7.34 | 9.96 | 24.16 | Upgrade
|
Operating Cash Flow | 193.46 | 136.81 | 99.69 | 174.33 | 102.79 | 67.87 | Upgrade
|
Operating Cash Flow Growth | 129.47% | 37.24% | -42.82% | 69.59% | 51.47% | 233.89% | Upgrade
|
Capital Expenditures | -181.08 | -135.87 | -204.95 | -132.82 | -7.55 | -4.6 | Upgrade
|
Sale of Property, Plant & Equipment | 0.34 | 0.22 | 0.92 | 0.29 | 0.12 | 0.12 | Upgrade
|
Cash Acquisitions | -78.96 | -78.96 | - | - | - | - | Upgrade
|
Investment in Securities | -448.06 | -514.3 | 55.01 | -12 | 18.7 | -17.93 | Upgrade
|
Other Investing Activities | 7.28 | 6.78 | 13.51 | 8.63 | - | - | Upgrade
|
Investing Cash Flow | -700.48 | -722.12 | -135.51 | -135.9 | 11.28 | -22.4 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | - | 30 | Upgrade
|
Long-Term Debt Issued | - | 70 | - | 337.5 | - | - | Upgrade
|
Total Debt Issued | 70 | 70 | - | 337.5 | - | 30 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | -10 | -40 | Upgrade
|
Long-Term Debt Repaid | - | -77.64 | -8.06 | -2.38 | - | - | Upgrade
|
Total Debt Repaid | -77.64 | -77.64 | -8.06 | -2.38 | -10 | -40 | Upgrade
|
Net Debt Issued (Repaid) | -7.64 | -7.64 | -8.06 | 335.12 | -10 | -10 | Upgrade
|
Issuance of Common Stock | 293.06 | 293.06 | - | - | - | - | Upgrade
|
Common Dividends Paid | -22.11 | -22.11 | -33.36 | -24 | -18.18 | -18.84 | Upgrade
|
Other Financing Activities | -5.81 | -5.89 | -0 | - | -0.6 | 0.31 | Upgrade
|
Financing Cash Flow | 257.5 | 257.42 | -41.42 | 311.12 | -28.78 | -28.54 | Upgrade
|
Foreign Exchange Rate Adjustments | 6.5 | 8.18 | 2.82 | 21.28 | -5.37 | 2.22 | Upgrade
|
Net Cash Flow | -243.03 | -319.72 | -74.42 | 370.82 | 79.92 | 19.14 | Upgrade
|
Free Cash Flow | 12.37 | 0.94 | -105.26 | 41.5 | 95.25 | 63.27 | Upgrade
|
Free Cash Flow Growth | - | - | - | -56.43% | 50.54% | 805.19% | Upgrade
|
Free Cash Flow Margin | 1.67% | 0.15% | -22.83% | 6.70% | 25.86% | 20.37% | Upgrade
|
Free Cash Flow Per Share | 0.13 | 0.01 | -1.28 | 0.52 | 1.59 | 1.05 | Upgrade
|
Cash Income Tax Paid | 18.73 | 24.82 | 16.34 | 19.32 | 16.46 | 18.34 | Upgrade
|
Levered Free Cash Flow | -100.95 | -47.6 | -182.25 | - | 77.08 | 56.58 | Upgrade
|
Unlevered Free Cash Flow | -93.33 | -43 | -179.13 | - | 77.18 | 57.1 | Upgrade
|
Change in Net Working Capital | -2.91 | -10.41 | 41.69 | - | -15.51 | -12.09 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.