Shanghai Huaming Intelligent Terminal Equipment Co., Ltd. (SHE:300462)
China
· Delayed Price · Currency is CNY 9.46
-0.11 (-1.15%)
May 14, 2025, 3:04 PM CST
SHE:300462 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 | 3.39 | -10.75 | -5.82 | 60.76 | -189.71 | 127.17 | Upgrade
|
| Depreciation & Amortization | 20.75 | 20.75 | 15.07 | 15.72 | 25.11 | 24.87 | Upgrade
|
| Other Amortization | 0.3 | 0.3 | 0.46 | 0.05 | 0.05 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.49 | -0.49 | -0.41 | -0.12 | 0.09 | 0.15 | Upgrade
|
| Asset Writedown & Restructuring Costs | 40.1 | 40.1 | -0.14 | 0.09 | 144.88 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.79 | -3.79 | -0.67 | -7.23 | 7.43 | -2.22 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 11.06 | 44.58 | 30.89 | 3.27 | Upgrade
|
| Other Operating Activities | -9.37 | 11.02 | 31.4 | 18.81 | 41.03 | 25.53 | Upgrade
|
| Change in Accounts Receivable | -108.72 | -108.72 | 38.75 | -154.82 | 248.23 | 292.74 | Upgrade
|
| Change in Inventory | 41.68 | 41.68 | -4.51 | 133.28 | 53.95 | 250.98 | Upgrade
|
| Change in Accounts Payable | 16.45 | 16.45 | 38.54 | -60.74 | -171.24 | -810.64 | Upgrade
|
| Operating Cash Flow | -0.75 | 5.5 | 111.72 | 35.93 | 166.33 | -98.69 | Upgrade
|
| Operating Cash Flow Growth | - | -95.08% | 210.97% | -78.40% | - | - | Upgrade
|
| Capital Expenditures | -7.15 | -6.26 | -4.99 | -1.69 | -8.93 | -49.35 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.69 | 0.69 | 0.73 | 0.01 | 0.05 | - | Upgrade
|
| Cash Acquisitions | -0.87 | -0.87 | - | -13.87 | - | - | Upgrade
|
| Investment in Securities | -21.33 | 56.99 | -12.42 | 12.63 | -136.91 | -71.72 | Upgrade
|
| Other Investing Activities | 5.48 | 4.9 | 19.41 | 9.36 | 6.96 | 5.76 | Upgrade
|
| Investing Cash Flow | -23.18 | 55.45 | 2.73 | 6.44 | -138.83 | -115.3 | Upgrade
|
| Short-Term Debt Issued | - | - | 6 | 1.4 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 20 | 25 | 10 | - | 151.88 | Upgrade
|
| Total Debt Issued | 10 | 20 | 31 | 11.4 | - | 151.88 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -50.95 | -10 | Upgrade
|
| Long-Term Debt Repaid | - | -95 | -12.39 | -26.65 | -0.97 | -156.11 | Upgrade
|
| Total Debt Repaid | -70 | -95 | -12.39 | -26.65 | -51.92 | -166.11 | Upgrade
|
| Net Debt Issued (Repaid) | -60 | -75 | 18.61 | -15.25 | -51.92 | -14.22 | Upgrade
|
| Issuance of Common Stock | 1.02 | 1.02 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -1.45 | -1.39 | -14.8 | -0.95 | -30.86 | -35.82 | Upgrade
|
| Other Financing Activities | -6.8 | -6.8 | -13.15 | -1.6 | -0.41 | 3.15 | Upgrade
|
| Financing Cash Flow | -67.22 | -82.17 | -9.34 | -17.8 | -83.19 | -46.9 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.39 | 0.8 | 0.31 | 0.4 | -0 | -1.18 | Upgrade
|
| Net Cash Flow | -89.76 | -20.43 | 105.41 | 24.97 | -55.7 | -262.07 | Upgrade
|
| Free Cash Flow | -7.9 | -0.77 | 106.73 | 34.23 | 157.39 | -148.04 | Upgrade
|
| Free Cash Flow Growth | - | - | 211.77% | -78.25% | - | - | Upgrade
|
| Free Cash Flow Margin | -1.36% | -0.12% | 17.77% | 5.49% | 26.51% | -11.85% | Upgrade
|
| Free Cash Flow Per Share | -0.04 | -0.00 | 0.55 | 0.18 | 0.84 | -0.78 | Upgrade
|
| Cash Interest Paid | - | - | 2.7 | 1.6 | 0.86 | 0.15 | Upgrade
|
| Cash Income Tax Paid | - | - | 53.42 | 17.18 | 37.37 | 169.05 | Upgrade
|
| Levered Free Cash Flow | 206.98 | 129.72 | 212.69 | -63.8 | 276.36 | -199.73 | Upgrade
|
| Unlevered Free Cash Flow | 211.46 | 134.66 | 219.87 | -57.85 | 283.19 | -192.14 | Upgrade
|
| Change in Net Working Capital | -196.9 | -126.99 | -224.69 | 35.41 | -325.86 | 253.24 | Upgrade
|
Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.