Chongqing Mas Sci.&Tech.Co.,Ltd. (SHE:300275)
China
· Delayed Price · Currency is CNY 12.93
+0.04 (0.31%)
At close: May 30, 2025, 2:57 PM CST
SHE:300275 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 | 56.07 | 55.59 | 44.65 | 37.35 | 29.22 | 27.09 | Upgrade
|
| Depreciation & Amortization | 15.82 | 15.82 | 18.08 | 16.53 | 11.39 | 11.16 | Upgrade
|
| Other Amortization | 0.29 | 0.29 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.05 | 1.05 | 2.23 | - | - | 0.14 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0 | 0 | 0 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.82 | 0.82 | -4.78 | -6.78 | -4.23 | -2.48 | Upgrade
|
| Provision & Write-off of Bad Debts | 8.43 | 8.43 | 12.24 | 2.54 | -4.34 | 6.69 | Upgrade
|
| Other Operating Activities | -7.88 | 7.77 | 7.15 | 5.93 | 8.96 | 9.21 | Upgrade
|
| Change in Accounts Receivable | -30.28 | -30.28 | -46.91 | -40.91 | -70 | -59.34 | Upgrade
|
| Change in Inventory | -6.18 | -6.18 | -28.91 | 13.96 | -54.33 | -4.05 | Upgrade
|
| Change in Accounts Payable | 20.95 | 20.95 | 44.74 | -20.86 | 92.53 | 0.89 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | 8.85 | Upgrade
|
| Operating Cash Flow | 63.05 | 78.21 | 49.26 | 10.03 | 13 | 3.84 | Upgrade
|
| Operating Cash Flow Growth | 92.62% | 58.76% | 391.03% | -22.85% | 238.63% | -85.38% | Upgrade
|
| Capital Expenditures | -25.89 | -30.16 | -38.92 | -47.02 | -69.08 | -13.88 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.72 | 0.69 | 0.1 | 0 | 0.12 | 0.04 | Upgrade
|
| Investment in Securities | -1.85 | -2.1 | -2.4 | -3.35 | -9.17 | 0.21 | Upgrade
|
| Other Investing Activities | 2 | 1 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -25.02 | -30.58 | -41.22 | -50.36 | -78.14 | -13.64 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 12 | Upgrade
|
| Long-Term Debt Issued | - | 58 | 183 | 121 | 94.87 | 97.5 | Upgrade
|
| Total Debt Issued | 50 | 58 | 183 | 121 | 94.87 | 109.5 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -14.3 | -34.6 | Upgrade
|
| Long-Term Debt Repaid | - | -116.55 | -125.6 | -92.8 | -101.05 | -53.32 | Upgrade
|
| Total Debt Repaid | -70.35 | -116.55 | -125.6 | -92.8 | -115.35 | -87.92 | Upgrade
|
| Net Debt Issued (Repaid) | -20.35 | -58.55 | 57.4 | 28.2 | -20.48 | 21.58 | Upgrade
|
| Issuance of Common Stock | 12.71 | 10.81 | 5.25 | - | 148.43 | 6.07 | Upgrade
|
| Repurchase of Common Stock | -25.5 | -25.5 | -0.16 | -0.35 | - | - | Upgrade
|
| Common Dividends Paid | -11.86 | -12.53 | -11.98 | -9.9 | -9.53 | -9 | Upgrade
|
| Other Financing Activities | 15.06 | -4.47 | 0.32 | -1.33 | -5.82 | -1.63 | Upgrade
|
| Financing Cash Flow | -29.94 | -90.24 | 50.82 | 16.62 | 112.6 | 17.02 | Upgrade
|
| Net Cash Flow | 8.09 | -42.61 | 58.86 | -23.71 | 47.47 | 7.22 | Upgrade
|
| Free Cash Flow | 37.16 | 48.05 | 10.35 | -36.99 | -56.08 | -10.04 | Upgrade
|
| Free Cash Flow Growth | 1126.17% | 364.36% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 7.36% | 9.60% | 2.40% | -9.84% | -18.13% | -3.53% | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.16 | 0.03 | -0.12 | -0.19 | -0.04 | Upgrade
|
| Cash Income Tax Paid | 17.43 | 16.3 | 20.15 | 12.17 | 10.43 | 4.94 | Upgrade
|
| Levered Free Cash Flow | 14.43 | 20.2 | -55.57 | -46.4 | -83.25 | -34.71 | Upgrade
|
| Unlevered Free Cash Flow | 17.54 | 23.74 | -51.75 | -43.02 | -79.92 | -31.48 | Upgrade
|
| Change in Net Working Capital | 21.11 | 10.57 | 73.52 | 44.3 | 48.91 | 59.79 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.