Funeng Oriental Equipment Technology Co., Ltd. (SHE:300173)
China
· Delayed Price · Currency is CNY 5.41
+0.12 (2.27%)
Jun 4, 2025, 2:45 PM CST
SHE:300173 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 | 44.24 | 83.21 | 70.14 | -305.31 | -323.23 | 4.13 | Upgrade
|
| Depreciation & Amortization | 32.66 | 32.66 | 40.08 | 45.14 | 34.14 | 13.01 | Upgrade
|
| Other Amortization | 7.22 | 7.22 | 5.23 | 8.22 | 8.83 | 8.19 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.38 | -1.38 | -38.98 | 2.64 | -0.06 | -0.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.42 | 0.42 | -0.14 | 48.86 | 79.61 | 0.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | -29.58 | -29.58 | 0.48 | -4.21 | 58.3 | 42.09 | Upgrade
|
| Provision & Write-off of Bad Debts | 20.84 | 20.84 | -8.58 | 114.89 | 64.62 | -20.38 | Upgrade
|
| Other Operating Activities | 279.21 | 93.65 | 77.09 | 139.7 | 151.5 | 38.27 | Upgrade
|
| Change in Accounts Receivable | -94.07 | -94.07 | 82.15 | 307.64 | -158.86 | 125.05 | Upgrade
|
| Change in Inventory | 308.06 | 308.06 | -13.27 | -126.21 | -553.7 | -363.13 | Upgrade
|
| Change in Accounts Payable | -343.51 | -343.51 | -238.83 | -138.89 | 457.2 | 123.98 | Upgrade
|
| Operating Cash Flow | 211.93 | 65.33 | -18.47 | 108.69 | -212.01 | -23.86 | Upgrade
|
| Capital Expenditures | -68 | -66.25 | -16.78 | -32.1 | -120.73 | -42.12 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.12 | 0.07 | 104.74 | 0.42 | 0.21 | 50.5 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -101.52 | -271.79 | Upgrade
|
| Divestitures | -29.05 | -47.59 | -0.07 | - | 20.06 | - | Upgrade
|
| Investment in Securities | -11.39 | -11.39 | 77.3 | -85 | 35.65 | 124.9 | Upgrade
|
| Other Investing Activities | 40.8 | 55.92 | 0.72 | 1.07 | 0.4 | 2.58 | Upgrade
|
| Investing Cash Flow | -67.53 | -69.24 | 165.92 | -115.61 | -165.92 | -135.94 | Upgrade
|
| Short-Term Debt Issued | - | 215.3 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 671.9 | 380 | 458.15 | 961.3 | 439.8 | Upgrade
|
| Total Debt Issued | 764.3 | 887.2 | 380 | 458.15 | 961.3 | 439.8 | Upgrade
|
| Short-Term Debt Repaid | - | -422.48 | -59.7 | -0.5 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -382.44 | -392.52 | -608.09 | -394.6 | -558.49 | Upgrade
|
| Total Debt Repaid | -867.09 | -804.92 | -452.22 | -608.59 | -394.6 | -558.49 | Upgrade
|
| Net Debt Issued (Repaid) | -102.79 | 82.28 | -72.22 | -150.43 | 566.7 | -118.69 | Upgrade
|
| Issuance of Common Stock | - | - | 138.64 | - | 82.6 | 384.29 | Upgrade
|
| Common Dividends Paid | -34.01 | -35.48 | -39.17 | -39.93 | -33.41 | -27.32 | Upgrade
|
| Other Financing Activities | 6.52 | -95.19 | 3.79 | -77.81 | -55.39 | 20.89 | Upgrade
|
| Financing Cash Flow | -130.29 | -48.39 | 31.05 | -268.17 | 560.5 | 259.16 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | - | -0.03 | 0.19 | 0.01 | -0.01 | Upgrade
|
| Net Cash Flow | 14.12 | -52.29 | 178.47 | -274.9 | 182.58 | 99.36 | Upgrade
|
| Free Cash Flow | 143.93 | -0.91 | -35.24 | 76.59 | -332.73 | -65.98 | Upgrade
|
| Free Cash Flow Margin | 11.06% | -0.07% | -2.35% | 5.43% | -28.57% | -10.73% | Upgrade
|
| Free Cash Flow Per Share | 0.19 | -0.00 | -0.05 | 0.10 | -0.45 | -0.16 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 0.21 | 0.16 | Upgrade
|
| Cash Income Tax Paid | 42.14 | 63.99 | 82.05 | 67.6 | 78.45 | 37.44 | Upgrade
|
| Levered Free Cash Flow | -87.05 | -211.28 | -70.78 | 95.26 | -245.86 | -177.36 | Upgrade
|
| Unlevered Free Cash Flow | -61.04 | -186.05 | -43.98 | 128.61 | -223 | -158.58 | Upgrade
|
| Change in Net Working Capital | 82.29 | 212.22 | 129.65 | -222.64 | 59.43 | 159.7 | Upgrade
|
Updated Oct 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.