Nations Technologies Inc. (SHE:300077)
China
· Delayed Price · Currency is CNY 24.64
-0.77 (-3.03%)
Apr 24, 2025, 2:45 PM CST
Nations Technologies 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -202.29 | -255.72 | -571.52 | -32.49 | 218.98 | 11.23 | Upgrade
|
| Depreciation & Amortization | 99 | 99 | 72.18 | 93.47 | 69.38 | 46.72 | Upgrade
|
| Other Amortization | 23.53 | 23.53 | 65.56 | 25.47 | 21.54 | 22.65 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.23 | -0.23 | -2.4 | -0.23 | -0.33 | -0.11 | Upgrade
|
| Asset Writedown & Restructuring Costs | 92.31 | 92.31 | 73.16 | 0.96 | 7.33 | 11.81 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.62 | -1.62 | 72.45 | -64.17 | -154.14 | -11.41 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 1.93 | 0.43 | -6.29 | -29.28 | Upgrade
|
| Other Operating Activities | -4.37 | 69.84 | 169.71 | 73.79 | 49.11 | 52.92 | Upgrade
|
| Change in Accounts Receivable | -283.72 | -283.72 | -38.38 | -24.67 | 75.36 | 147.66 | Upgrade
|
| Change in Inventory | -61.53 | -61.53 | 166.25 | -633.65 | -167.53 | -42.18 | Upgrade
|
| Change in Accounts Payable | 146.11 | 146.11 | -127.34 | -146.36 | 10.84 | -111.2 | Upgrade
|
| Change in Other Net Operating Assets | 64.03 | 64.03 | 3.35 | 138.12 | 95.22 | -74.65 | Upgrade
|
| Operating Cash Flow | -142.11 | -121.33 | -122.36 | -574.97 | 212.49 | 25.25 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | 741.40% | - | Upgrade
|
| Capital Expenditures | -181.13 | -185.63 | -200.44 | -165.11 | -112.17 | -48.13 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.03 | 1.03 | 1.46 | 3 | 0.43 | 0.17 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -47.6 | -40.8 | Upgrade
|
| Investment in Securities | -0.04 | 1.31 | -0.85 | 2.22 | 147.64 | 37.35 | Upgrade
|
| Other Investing Activities | -1.36 | 0.34 | 29.98 | 18.52 | 2.51 | 74.97 | Upgrade
|
| Investing Cash Flow | -181.51 | -182.94 | -169.86 | -141.37 | -9.19 | 23.56 | Upgrade
|
| Long-Term Debt Issued | - | 749.66 | 1,309 | 895.59 | 120 | 450 | Upgrade
|
| Total Debt Issued | 773.52 | 749.66 | 1,309 | 895.59 | 120 | 450 | Upgrade
|
| Long-Term Debt Repaid | - | -803.18 | -747.43 | -227.5 | -310.45 | -420.03 | Upgrade
|
| Total Debt Repaid | -777.67 | -803.18 | -747.43 | -227.5 | -310.45 | -420.03 | Upgrade
|
| Net Debt Issued (Repaid) | -4.15 | -53.52 | 561.68 | 668.1 | -190.45 | 29.97 | Upgrade
|
| Issuance of Common Stock | - | - | - | 18.25 | 213.78 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -4.35 | -0.11 | -5.79 | - | Upgrade
|
| Common Dividends Paid | -62.59 | -65.36 | -59.11 | -32.19 | -35.53 | -27.83 | Upgrade
|
| Other Financing Activities | 23.71 | 22.31 | -0.81 | 149.07 | 29 | - | Upgrade
|
| Financing Cash Flow | -43.03 | -96.56 | 497.4 | 803.12 | 11 | 2.14 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.59 | -2.03 | -0.27 | 0.87 | -1.11 | -0.79 | Upgrade
|
| Net Cash Flow | -368.24 | -402.86 | 204.92 | 87.64 | 213.19 | 50.16 | Upgrade
|
| Free Cash Flow | -323.24 | -306.96 | -322.8 | -740.09 | 100.32 | -22.88 | Upgrade
|
| Free Cash Flow Margin | -26.05% | -26.29% | -31.14% | -61.91% | 9.86% | -6.03% | Upgrade
|
| Free Cash Flow Per Share | -0.56 | -0.52 | -0.56 | -1.37 | 0.18 | -0.04 | Upgrade
|
| Cash Income Tax Paid | 24.08 | 28.12 | 42.02 | 4.14 | 7.89 | -1.05 | Upgrade
|
| Levered Free Cash Flow | -122.03 | -135.84 | -256.69 | -616.8 | 266.33 | -125.13 | Upgrade
|
| Unlevered Free Cash Flow | -121.95 | -135.84 | -212.93 | -593.44 | 291.55 | -99.03 | Upgrade
|
| Change in Net Working Capital | 21.43 | 8.43 | -121.95 | 642.03 | -181.81 | 79.49 | Upgrade
|
Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.