Chengdu CORPRO Technology Co.,Ltd. (SHE:300101)
China
· Delayed Price · Currency is CNY 16.81
-0.40 (-2.32%)
May 23, 2025, 2:45 PM CST
Chengdu CORPRO Technology 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 | 32.7 | 40 | 72.6 | 300.14 | 151.48 | 80.61 | Upgrade
|
| Depreciation & Amortization | 110.94 | 110.94 | 139.62 | 121.51 | 103.03 | 72.65 | Upgrade
|
| Other Amortization | 2.57 | 2.57 | 1.68 | 1.23 | 0.37 | 0.77 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.01 | 0.01 | -0 | -0.25 | -0.01 | -0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7.33 | 7.33 | 9.64 | -0.25 | 7.79 | 15.48 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.61 | -1.61 | -1.5 | -13.24 | -1.03 | -0.02 | Upgrade
|
| Provision & Write-off of Bad Debts | 25.2 | 25.2 | 27.3 | 38.33 | 29.66 | - | Upgrade
|
| Other Operating Activities | 136.98 | 30.08 | 8.03 | 39.59 | 31.18 | 10.49 | Upgrade
|
| Change in Accounts Receivable | -126.9 | -126.9 | -133.17 | -520.93 | -139.03 | -38.12 | Upgrade
|
| Change in Inventory | -85.17 | -85.17 | -4.79 | 5.55 | -100.14 | -190.39 | Upgrade
|
| Change in Accounts Payable | 92.39 | 92.39 | -95.72 | 47.96 | 8.2 | 174.06 | Upgrade
|
| Change in Other Net Operating Assets | 56.15 | 56.15 | 30.29 | 36.82 | -2.54 | 3.79 | Upgrade
|
| Operating Cash Flow | 237.82 | 138.22 | 44.22 | 45.65 | 85.93 | 124.52 | Upgrade
|
| Operating Cash Flow Growth | 184.72% | 212.58% | -3.14% | -46.87% | -31.00% | - | Upgrade
|
| Capital Expenditures | -216.75 | -203.79 | -112.55 | -145.62 | -113.16 | -115.09 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 19.86 | 0.03 | 0.32 | 0.15 | 0.05 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -2 | -5.68 | Upgrade
|
| Investment in Securities | -91 | 38 | 39.04 | -38 | -28.85 | 20.17 | Upgrade
|
| Other Investing Activities | 1.51 | 1.57 | 1.5 | 1.25 | - | - | Upgrade
|
| Investing Cash Flow | -306.23 | -144.36 | -71.99 | -182.05 | -143.86 | -100.56 | Upgrade
|
| Long-Term Debt Issued | - | 425.29 | 285 | 283 | 235 | 185 | Upgrade
|
| Total Debt Issued | 433.01 | 425.29 | 285 | 283 | 235 | 185 | Upgrade
|
| Long-Term Debt Repaid | - | -373.44 | -267.79 | -244.17 | -191 | -155 | Upgrade
|
| Total Debt Repaid | -373.44 | -373.44 | -267.79 | -244.17 | -191 | -155 | Upgrade
|
| Net Debt Issued (Repaid) | 59.56 | 51.85 | 17.21 | 38.83 | 44 | 30 | Upgrade
|
| Issuance of Common Stock | 66.22 | 66.22 | 88.27 | 19.99 | 47 | - | Upgrade
|
| Repurchase of Common Stock | -45 | -45 | - | -58.88 | - | -8.65 | Upgrade
|
| Common Dividends Paid | - | - | -9.54 | -34.33 | -8.96 | -7.37 | Upgrade
|
| Other Financing Activities | -9.85 | -7.58 | -1.13 | -2.53 | 18.78 | 2.45 | Upgrade
|
| Financing Cash Flow | 70.93 | 65.48 | 94.8 | -36.92 | 100.81 | 16.42 | Upgrade
|
| Net Cash Flow | 2.52 | 59.33 | 67.03 | -173.32 | 42.88 | 40.39 | Upgrade
|
| Free Cash Flow | 21.08 | -65.58 | -68.33 | -99.97 | -27.23 | 9.43 | Upgrade
|
| Free Cash Flow Margin | 2.55% | -8.23% | -8.02% | -8.46% | -3.43% | 1.63% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | -0.12 | -0.12 | -0.18 | -0.05 | 0.02 | Upgrade
|
| Cash Interest Paid | 9.13 | 9.13 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 58.02 | 57.33 | 125.76 | 88 | 57.83 | 56.7 | Upgrade
|
| Levered Free Cash Flow | -71.37 | -178.19 | -144.17 | -217.72 | -77.3 | -97.94 | Upgrade
|
| Unlevered Free Cash Flow | -65.74 | -172.59 | -137.71 | -211.62 | -72.04 | -93.38 | Upgrade
|
| Change in Net Working Capital | -41.96 | 82.88 | 189.2 | 335.26 | 122.94 | 89.36 | Upgrade
|
Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.