Hiconics Eco-energy Technology Co., Ltd. (SHE:300048)
China
· Delayed Price · Currency is CNY 5.76
+0.09 (1.59%)
Jun 18, 2025, 3:04 PM CST
SHE:300048 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 | 27.43 | 10.3 | -220.13 | 25.64 | 50.26 | -515.02 | Upgrade
|
| Depreciation & Amortization | 78.74 | 78.74 | 63.63 | 62.81 | 71.67 | 114.39 | Upgrade
|
| Other Amortization | 3.95 | 3.95 | 1.59 | 0.48 | 1.69 | 7.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.38 | -0.38 | 1.75 | 0.03 | 21.98 | 11.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 40.64 | 0.01 | 0.14 | 267.34 | Upgrade
|
| Loss (Gain) From Sale of Investments | 7.44 | 7.44 | 8.32 | -0.69 | -12.65 | -44.68 | Upgrade
|
| Provision & Write-off of Bad Debts | 20.33 | 20.33 | -7.17 | -10.95 | 2.6 | 79.87 | Upgrade
|
| Other Operating Activities | -34.57 | 22.23 | 13.64 | 8.7 | 28.38 | 114.09 | Upgrade
|
| Change in Accounts Receivable | -264.41 | -264.41 | -7.58 | -99.24 | 216.86 | 214.14 | Upgrade
|
| Change in Inventory | -573.25 | -573.25 | -140.26 | 18.2 | 175.41 | 145.55 | Upgrade
|
| Change in Accounts Payable | 1,008 | 1,008 | 372.95 | 155.83 | -329.1 | -267.15 | Upgrade
|
| Operating Cash Flow | 266.44 | 306.11 | 123.54 | 167.96 | 222.66 | 133.8 | Upgrade
|
| Operating Cash Flow Growth | 56.70% | 147.79% | -26.45% | -24.57% | 66.42% | -55.40% | Upgrade
|
| Capital Expenditures | -61.59 | -55.41 | -38.27 | -30.19 | -41.77 | -75.69 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.13 | 1.13 | 0.43 | 0.29 | 2.92 | 4.95 | Upgrade
|
| Cash Acquisitions | - | - | -0.71 | - | - | - | Upgrade
|
| Divestitures | 68.55 | 56.05 | -0 | 14.83 | 65.49 | 223.24 | Upgrade
|
| Investment in Securities | 100 | - | - | 9.52 | -1.94 | -0.31 | Upgrade
|
| Other Investing Activities | - | - | 2.41 | 4.23 | 0.53 | - | Upgrade
|
| Investing Cash Flow | 110.09 | 1.76 | -36.14 | -1.32 | 25.24 | 152.19 | Upgrade
|
| Short-Term Debt Issued | - | 13.5 | - | 8.2 | 12.65 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 22.41 | 248.65 | Upgrade
|
| Total Debt Issued | 13.5 | 13.5 | - | 8.2 | 35.06 | 248.65 | Upgrade
|
| Short-Term Debt Repaid | - | - | -2 | -8.2 | -1.54 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1 | -10.42 | -35.54 | -186.49 | -416.76 | Upgrade
|
| Total Debt Repaid | -1 | -1 | -12.42 | -43.74 | -188.03 | -416.76 | Upgrade
|
| Net Debt Issued (Repaid) | 12.5 | 12.5 | -12.42 | -35.54 | -152.97 | -168.11 | Upgrade
|
| Issuance of Common Stock | 12.29 | 12.29 | 22.57 | 25.32 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -11.3 | - | Upgrade
|
| Common Dividends Paid | -1.89 | -1.89 | -0.24 | -1.91 | -7.01 | -16.1 | Upgrade
|
| Other Financing Activities | 1.89 | - | 10 | -3.35 | 19.72 | -37.7 | Upgrade
|
| Financing Cash Flow | 24.79 | 22.9 | 19.9 | -15.49 | -151.56 | -221.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.08 | -0.27 | 0.09 | 0.17 | - | 0 | Upgrade
|
| Net Cash Flow | 401.4 | 330.51 | 107.39 | 151.32 | 96.34 | 64.08 | Upgrade
|
| Free Cash Flow | 204.85 | 250.7 | 85.27 | 137.77 | 180.9 | 58.1 | Upgrade
|
| Free Cash Flow Growth | 50.21% | 194.01% | -38.11% | -23.84% | 211.33% | -71.86% | Upgrade
|
| Free Cash Flow Margin | 3.24% | 5.25% | 5.72% | 9.68% | 15.02% | 4.62% | Upgrade
|
| Free Cash Flow Per Share | 0.20 | 0.24 | 0.08 | 0.11 | 0.18 | 0.05 | Upgrade
|
| Cash Income Tax Paid | 56.68 | 45.19 | 58.31 | 48.27 | 47.46 | 50.4 | Upgrade
|
| Levered Free Cash Flow | 500.53 | 628.22 | 310.94 | 191.12 | 31.35 | 250.22 | Upgrade
|
| Unlevered Free Cash Flow | 503.42 | 631.29 | 314.36 | 194.98 | 37.16 | 263.69 | Upgrade
|
| Change in Net Working Capital | -436.01 | -572.81 | -387.03 | -133.37 | 35.9 | -389.72 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.