Sichuan Kexin Mechanical and Electrical Equipment Co.,Ltd (SHE:300092)
China
· Delayed Price · Currency is CNY 12.73
-0.05 (-0.39%)
Jun 5, 2025, 2:45 PM CST
SHE:300092 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 169.96 | 169.29 | 163.51 | 121.23 | 93.47 | 79.99 | Upgrade
|
| Depreciation & Amortization | 19.44 | 19.44 | 17.09 | 23.61 | 24.44 | 23.45 | Upgrade
|
| Other Amortization | 0.85 | 0.85 | - | 0.26 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | -0.18 | 0 | -0.09 | -0.31 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0 | 0 | - | 0.01 | 0.35 | 1.83 | Upgrade
|
| Loss (Gain) From Sale of Investments | -8.6 | -8.6 | -3.22 | -1.45 | -0.5 | -0.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 8.03 | 8.03 | 20.87 | 15.89 | 12.63 | 10.64 | Upgrade
|
| Other Operating Activities | -24.77 | 13.32 | 3.14 | 1.61 | -3.24 | 0.43 | Upgrade
|
| Change in Accounts Receivable | -95.78 | -95.78 | -75.32 | -150.21 | -111.71 | -28.07 | Upgrade
|
| Change in Inventory | 136.17 | 136.17 | -3.76 | -208.77 | -49.73 | -112.39 | Upgrade
|
| Change in Accounts Payable | -139.82 | -139.82 | -109.25 | 271.33 | 94.95 | 17.59 | Upgrade
|
| Change in Other Net Operating Assets | 2.5 | 2.5 | 1.03 | -0.83 | -0.94 | 1.44 | Upgrade
|
| Operating Cash Flow | 64.76 | 102.17 | 10.35 | 70.18 | 60.27 | -9.02 | Upgrade
|
| Operating Cash Flow Growth | 17.85% | 886.70% | -85.25% | 16.45% | - | - | Upgrade
|
| Capital Expenditures | -48.31 | -57.64 | -67.89 | -15.55 | -14.79 | -22.67 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.41 | 0.47 | 0.29 | 0.02 | 0.06 | - | Upgrade
|
| Divestitures | - | - | - | -2.33 | - | - | Upgrade
|
| Investment in Securities | 154 | 154 | -494.32 | -0.68 | 15 | 57 | Upgrade
|
| Other Investing Activities | 232.9 | 8.62 | 4.24 | 0.14 | 0.5 | 0.8 | Upgrade
|
| Investing Cash Flow | 338.99 | 105.46 | -557.67 | -19.9 | 0.78 | 35.12 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -4 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -1.05 | - | - | Upgrade
|
| Total Debt Repaid | - | - | - | -1.05 | - | -4 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | -1.05 | - | -4 | Upgrade
|
| Issuance of Common Stock | - | - | 567.53 | - | - | - | Upgrade
|
| Common Dividends Paid | -63 | -63 | -54.78 | -12.95 | -11.7 | -4.33 | Upgrade
|
| Other Financing Activities | - | - | -0.39 | -2.21 | 14.23 | 0.21 | Upgrade
|
| Financing Cash Flow | -63 | -63 | 512.35 | -16.21 | 2.53 | -8.12 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0 | 0 | 0 | -0 | -0.12 | Upgrade
|
| Net Cash Flow | 340.76 | 144.64 | -34.97 | 34.07 | 63.58 | 17.87 | Upgrade
|
| Free Cash Flow | 16.44 | 44.54 | -57.53 | 54.63 | 45.48 | -31.69 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 20.12% | - | - | Upgrade
|
| Free Cash Flow Margin | 1.30% | 3.66% | -3.84% | 5.08% | 4.80% | -4.31% | Upgrade
|
| Free Cash Flow Per Share | 0.06 | 0.16 | -0.22 | 0.24 | 0.20 | -0.14 | Upgrade
|
| Cash Income Tax Paid | 77.97 | 98.82 | 99.96 | 65.52 | 52.58 | 49.25 | Upgrade
|
| Levered Free Cash Flow | -81.94 | -74.71 | -70.32 | 142.49 | 31.32 | -38.97 | Upgrade
|
| Unlevered Free Cash Flow | -81.94 | -74.71 | -69.95 | 142.61 | 31.45 | -38.8 | Upgrade
|
| Change in Net Working Capital | 168.88 | 152.35 | 137.17 | -49.06 | 40.94 | 96.65 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.