NSFOCUS Technologies Group Co., Ltd. (SHE:300369)
China
· Delayed Price · Currency is CNY 6.96
-0.16 (-2.25%)
May 30, 2025, 3:04 PM CST
SHE:300369 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 | -316.57 | -364.81 | -977.1 | 28.6 | 344.54 | 301.13 | Upgrade
|
| Depreciation & Amortization | 119.03 | 119.03 | 227.61 | 102.75 | 157.86 | 107.92 | Upgrade
|
| Other Amortization | 140.28 | 140.28 | 15.16 | 110.18 | 8.32 | 3.39 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.65 | -1.65 | 0.08 | 0.24 | -0.11 | 2.67 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.26 | 1.26 | 81.99 | 1.09 | 1.93 | 0.45 | Upgrade
|
| Loss (Gain) From Sale of Investments | 19.09 | 19.09 | 4.91 | 15.98 | -124.94 | -51.67 | Upgrade
|
| Provision & Write-off of Bad Debts | 91.63 | 91.63 | 67.14 | 47.31 | 17.47 | 78.24 | Upgrade
|
| Other Operating Activities | 8.62 | 32.04 | 37 | 14.81 | 21.64 | 12.94 | Upgrade
|
| Change in Accounts Receivable | -456.01 | -456.01 | -6.31 | 129.17 | -357.11 | -254.37 | Upgrade
|
| Change in Inventory | 83.7 | 83.7 | 46.49 | -135.89 | -88.49 | 0.31 | Upgrade
|
| Change in Accounts Payable | 480.8 | 480.8 | 370.55 | -237.69 | 93.03 | 250.64 | Upgrade
|
| Operating Cash Flow | 160.73 | 135.91 | -202.25 | 59.93 | 75.87 | 446.12 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -21.02% | -82.99% | 28.93% | Upgrade
|
| Capital Expenditures | -188.72 | -194.85 | -241.74 | -249.75 | -176.75 | -170.75 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.48 | 0.39 | 0.25 | 0.22 | 0.51 | 0.25 | Upgrade
|
| Divestitures | - | - | - | 0.95 | - | - | Upgrade
|
| Investment in Securities | 15.66 | 19.63 | - | -10.96 | -122.87 | 0.15 | Upgrade
|
| Other Investing Activities | -117.85 | -60.39 | -30.16 | 513.13 | 601.36 | -573.5 | Upgrade
|
| Investing Cash Flow | -290.43 | -235.21 | -271.65 | 253.6 | 302.25 | -743.85 | Upgrade
|
| Short-Term Debt Issued | - | 435.75 | 306 | 33.02 | 32.25 | 101.03 | Upgrade
|
| Total Debt Issued | 303.88 | 435.75 | 306 | 33.02 | 32.25 | 101.03 | Upgrade
|
| Short-Term Debt Repaid | - | -438.94 | -34.77 | - | -32.25 | -197.56 | Upgrade
|
| Long-Term Debt Repaid | - | -62.51 | -67.73 | -93.14 | -32.83 | - | Upgrade
|
| Total Debt Repaid | -522.65 | -501.45 | -102.5 | -93.14 | -65.08 | -197.56 | Upgrade
|
| Net Debt Issued (Repaid) | -218.77 | -65.7 | 203.5 | -60.12 | -32.83 | -96.53 | Upgrade
|
| Issuance of Common Stock | - | - | 63.28 | 8.07 | 14.28 | 9.2 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -230.75 | -130.95 | Upgrade
|
| Common Dividends Paid | -6.61 | -10.27 | -9.35 | -52.71 | -60.82 | -50.42 | Upgrade
|
| Other Financing Activities | 9.51 | - | 40 | - | -0.18 | 155.65 | Upgrade
|
| Financing Cash Flow | -215.88 | -75.97 | 297.43 | -104.76 | -310.29 | -113.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.48 | 0.21 | -0.01 | 4.58 | -1.8 | -10.42 | Upgrade
|
| Net Cash Flow | -345.1 | -175.06 | -176.48 | 213.35 | 66.04 | -421.2 | Upgrade
|
| Free Cash Flow | -27.99 | -58.93 | -444 | -189.82 | -100.88 | 275.37 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 60.95% | Upgrade
|
| Free Cash Flow Margin | -1.18% | -2.50% | -26.42% | -7.22% | -3.87% | 13.70% | Upgrade
|
| Free Cash Flow Per Share | -0.04 | -0.07 | -0.56 | -0.27 | -0.13 | 0.35 | Upgrade
|
| Cash Income Tax Paid | 60.25 | 44.99 | 104.17 | 123.62 | 182.14 | 92.94 | Upgrade
|
| Levered Free Cash Flow | -24.13 | -54.4 | -123.52 | -186.77 | -184.77 | 233.69 | Upgrade
|
| Unlevered Free Cash Flow | -9.06 | -38.54 | -118.72 | -183.81 | -182.42 | 235.06 | Upgrade
|
| Change in Net Working Capital | -114.37 | -120.77 | -495.87 | 221.9 | 380.86 | -111.01 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.