Shenzhen Capchem Technology Co., Ltd. (SHE: 300037)
China
· Delayed Price · Currency is CNY 35.24
+0.57 (1.64%)
Jan 6, 2025, 3:04 PM CST
Shenzhen Capchem Technology Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 915.38 | 1,011 | 1,758 | 1,307 | 517.77 | 325.05 | Upgrade
|
| Depreciation & Amortization | 309.05 | 309.05 | 245.37 | 187.11 | 148.43 | 122.26 | Upgrade
|
| Other Amortization | 38.85 | 38.85 | 30.64 | 22.39 | 13.14 | 9.35 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.43 | -0.43 | 0.04 | 1.04 | -0.9 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 28.27 | 28.27 | 2.02 | 27.46 | 30.82 | 33.83 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.79 | -0.79 | -26.28 | -41.87 | -18.29 | -3.95 | Upgrade
|
| Provision & Write-off of Bad Debts | 25.52 | 25.52 | -13.76 | - | - | - | Upgrade
|
| Other Operating Activities | -2,526 | 70.26 | 38.76 | 90.19 | 32.36 | 26.86 | Upgrade
|
| Change in Accounts Receivable | 1,017 | 1,017 | -412.87 | -1,481 | -278.93 | -378.01 | Upgrade
|
| Change in Inventory | -17.62 | -17.62 | -100.69 | -368.07 | -107.41 | -8.42 | Upgrade
|
| Change in Accounts Payable | 865.27 | 865.27 | 163.69 | 546.56 | 505.17 | 414.3 | Upgrade
|
| Change in Other Net Operating Assets | 128.88 | 128.88 | 136.4 | 162.53 | 24.31 | 6.73 | Upgrade
|
| Operating Cash Flow | 755.52 | 3,448 | 1,810 | 449.12 | 880.53 | 561.14 | Upgrade
|
| Operating Cash Flow Growth | -73.56% | 90.53% | 302.94% | -48.99% | 56.92% | 59.39% | Upgrade
|
| Capital Expenditures | -1,330 | -1,790 | -1,759 | -598.37 | -464.05 | -520.97 | Upgrade
|
| Sale of Property, Plant & Equipment | 49.49 | 0.84 | 1.06 | 1.27 | 1.65 | 64.68 | Upgrade
|
| Cash Acquisitions | - | - | -9.6 | - | - | - | Upgrade
|
| Investment in Securities | -1,666 | -2,039 | -450.98 | 262.1 | -560.58 | -130.96 | Upgrade
|
| Other Investing Activities | -34.28 | 49.53 | 13.68 | 18.8 | 10.42 | 1.35 | Upgrade
|
| Investing Cash Flow | -2,981 | -3,779 | -2,205 | -316.2 | -1,013 | -585.91 | Upgrade
|
| Long-Term Debt Issued | - | 962.75 | 2,825 | 510.62 | 736.9 | 320 | Upgrade
|
| Total Debt Issued | 1,184 | 962.75 | 2,825 | 510.62 | 736.9 | 320 | Upgrade
|
| Long-Term Debt Repaid | - | -772.38 | -453.42 | -545.25 | -503.57 | -368.7 | Upgrade
|
| Total Debt Repaid | -1,108 | -772.38 | -453.42 | -545.25 | -503.57 | -368.7 | Upgrade
|
| Net Debt Issued (Repaid) | 75.73 | 190.37 | 2,371 | -34.63 | 233.32 | -48.7 | Upgrade
|
| Issuance of Common Stock | 99.26 | 188.44 | 77.09 | 69.09 | 1,124 | - | Upgrade
|
| Repurchase of Common Stock | -14.5 | -14.5 | -85.8 | -2.63 | -8.45 | - | Upgrade
|
| Common Dividends Paid | -494 | -406.96 | -305.02 | -184.37 | -117.27 | -87.74 | Upgrade
|
| Other Financing Activities | -195.28 | 104.54 | 88.95 | 32.97 | 43.65 | 16.65 | Upgrade
|
| Financing Cash Flow | -528.78 | 61.9 | 2,147 | -119.56 | 1,275 | -119.79 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7.56 | 0.52 | 7.92 | -6.26 | -8.26 | 1.91 | Upgrade
|
| Net Cash Flow | -2,747 | -268.18 | 1,759 | 7.1 | 1,135 | -142.64 | Upgrade
|
| Free Cash Flow | -574.88 | 1,658 | 50.18 | -149.25 | 416.48 | 40.17 | Upgrade
|
| Free Cash Flow Growth | - | 3203.94% | - | - | 936.79% | - | Upgrade
|
| Free Cash Flow Margin | -7.60% | 22.15% | 0.52% | -2.15% | 14.07% | 1.73% | Upgrade
|
| Free Cash Flow Per Share | -0.74 | 2.12 | 0.07 | -0.20 | 0.58 | 0.06 | Upgrade
|
| Cash Income Tax Paid | 218.47 | 244.56 | 570.08 | 366.07 | 115.54 | 93.13 | Upgrade
|
| Levered Free Cash Flow | -1,117 | 1,283 | -350.34 | -513.99 | 152.33 | -136.44 | Upgrade
|
| Unlevered Free Cash Flow | -1,078 | 1,318 | -326.28 | -497.68 | 163.61 | -123.57 | Upgrade
|
| Change in Net Working Capital | 851.2 | -1,967 | 192.67 | 1,174 | -81.28 | -44.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.