Tianjin Keyvia Electric Co.,Ltd (SHE:300407)
China
· Delayed Price · Currency is CNY 10.36
+0.16 (1.57%)
Jun 27, 2025, 3:04 PM CST
SHE:300407 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 | 74.45 | 93.89 | 96.31 | 88.99 | 67.38 | 85.17 | Upgrade
|
Depreciation & Amortization | 92.73 | 92.73 | 81.73 | 74.31 | 69.87 | 48.26 | Upgrade
|
Other Amortization | 4.36 | 4.36 | 0.6 | 0.47 | 0.43 | 0.43 | Upgrade
|
Loss (Gain) From Sale of Assets | 0.13 | 0.13 | 0 | 0.01 | 0.07 | -0.04 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.12 | 0.12 | 0.03 | 0.17 | 0.08 | 0.17 | Upgrade
|
Loss (Gain) From Sale of Investments | -0.24 | -0.24 | 1.06 | 0.37 | -1.13 | -1.51 | Upgrade
|
Provision & Write-off of Bad Debts | 17.52 | 17.52 | 2.88 | 58.72 | 23.38 | 32.6 | Upgrade
|
Other Operating Activities | -12.05 | 1.61 | 10.19 | 20.92 | 11.59 | 20.27 | Upgrade
|
Change in Accounts Receivable | 7.64 | 7.64 | 13.96 | -231.25 | -71.36 | -60.06 | Upgrade
|
Change in Inventory | -73.89 | -73.89 | -94.45 | 63 | -105.06 | 35.51 | Upgrade
|
Change in Accounts Payable | 109.4 | 109.4 | 96.18 | 45.36 | 141.06 | 8.47 | Upgrade
|
Change in Other Net Operating Assets | 1.77 | 1.77 | 9.55 | 2.16 | -6.87 | -2.97 | Upgrade
|
Operating Cash Flow | 218.46 | 251.56 | 217.11 | 114.86 | 125.57 | 161.21 | Upgrade
|
Operating Cash Flow Growth | -6.21% | 15.87% | 89.02% | -8.53% | -22.11% | -31.65% | Upgrade
|
Capital Expenditures | -55.82 | -60.74 | -76.15 | -55.83 | -68.99 | -65.34 | Upgrade
|
Sale of Property, Plant & Equipment | 0.04 | 0.04 | 0.04 | 0.02 | 0.09 | 0.05 | Upgrade
|
Cash Acquisitions | -1.15 | - | - | -0.98 | - | - | Upgrade
|
Investment in Securities | -54.01 | -54.01 | 12.01 | -8.61 | -14.54 | - | Upgrade
|
Other Investing Activities | -46.03 | 0.74 | 0.12 | 0.59 | 1.13 | 1.51 | Upgrade
|
Investing Cash Flow | -156.97 | -113.98 | -63.98 | -64.82 | -82.32 | -63.79 | Upgrade
|
Short-Term Debt Issued | - | - | - | - | 124.56 | - | Upgrade
|
Long-Term Debt Issued | - | 191.16 | 156.33 | 177.45 | - | 169.81 | Upgrade
|
Total Debt Issued | 247.58 | 191.16 | 156.33 | 177.45 | 124.56 | 169.81 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | -142.59 | - | Upgrade
|
Long-Term Debt Repaid | - | -218.77 | -241.51 | -158.96 | -23.83 | -167.94 | Upgrade
|
Total Debt Repaid | -200.14 | -218.77 | -241.51 | -158.96 | -166.42 | -167.94 | Upgrade
|
Net Debt Issued (Repaid) | 47.44 | -27.61 | -85.17 | 18.5 | -41.86 | 1.87 | Upgrade
|
Issuance of Common Stock | - | - | 1.05 | - | - | - | Upgrade
|
Common Dividends Paid | -44.02 | -44.33 | -39.06 | -15.4 | -28.04 | -14.7 | Upgrade
|
Other Financing Activities | 16.39 | - | - | - | - | - | Upgrade
|
Financing Cash Flow | 19.81 | -71.94 | -123.18 | 3.1 | -69.9 | -12.83 | Upgrade
|
Foreign Exchange Rate Adjustments | 5.54 | -20.84 | 23.49 | 11.44 | -32.05 | 5.74 | Upgrade
|
Net Cash Flow | 86.84 | 44.81 | 53.43 | 64.59 | -58.7 | 90.33 | Upgrade
|
Free Cash Flow | 162.64 | 190.82 | 140.96 | 59.03 | 56.58 | 95.86 | Upgrade
|
Free Cash Flow Growth | 0.59% | 35.37% | 138.80% | 4.33% | -40.98% | -28.15% | Upgrade
|
Free Cash Flow Margin | 6.98% | 8.63% | 7.05% | 3.08% | 2.98% | 4.92% | Upgrade
|
Free Cash Flow Per Share | 0.55 | 0.61 | 0.45 | 0.19 | 0.18 | 0.32 | Upgrade
|
Cash Income Tax Paid | - | -42.74 | -21.45 | -4.66 | -8.82 | -7.66 | Upgrade
|
Levered Free Cash Flow | 139.22 | 156.69 | 74.18 | 1.68 | 48.38 | 6.34 | Upgrade
|
Unlevered Free Cash Flow | 143.01 | 161.14 | 82.29 | 12.38 | 57.76 | 15.77 | Upgrade
|
Change in Net Working Capital | -52.98 | -64.22 | -5.45 | 77.15 | -3.37 | 40.17 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.