New Universal Science and Technology Co., Ltd. (SHE:300472)
China
· Delayed Price · Currency is CNY 5.07
+0.07 (1.40%)
Jul 7, 2025, 2:45 PM CST
SHE:300472 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 | -444.6 | -441.53 | -216.41 | -75.77 | -275.91 | -370.51 | Upgrade
|
Depreciation & Amortization | 30.97 | 30.97 | 25.03 | 23.13 | 23.18 | 17.74 | Upgrade
|
Other Amortization | 2.02 | 2.02 | 0.76 | 1.05 | 0.35 | 0.3 | Upgrade
|
Loss (Gain) From Sale of Assets | 0.49 | 0.49 | -6.04 | -1.45 | -0.01 | -0.13 | Upgrade
|
Asset Writedown & Restructuring Costs | 129.66 | 129.66 | 4.21 | 4.7 | 274.24 | 336.15 | Upgrade
|
Loss (Gain) From Sale of Investments | -28.33 | -28.33 | -1.03 | 8.61 | 0.34 | 1.05 | Upgrade
|
Provision & Write-off of Bad Debts | 131.59 | 131.59 | 43.76 | 108.4 | 6.54 | 57.12 | Upgrade
|
Other Operating Activities | 58.21 | 19.4 | 36.04 | 10.64 | 3.87 | 8.14 | Upgrade
|
Change in Accounts Receivable | 121.31 | 121.31 | 118.73 | -34.16 | -298.01 | -127.67 | Upgrade
|
Change in Inventory | 62.69 | 62.69 | -75 | -43.96 | 57.76 | -26.83 | Upgrade
|
Change in Accounts Payable | -241.96 | -241.96 | -11.39 | -15.18 | 158.49 | 28.65 | Upgrade
|
Change in Other Net Operating Assets | - | - | - | - | 62.03 | 1.9 | Upgrade
|
Operating Cash Flow | -114.86 | -150.59 | -66.43 | -31.6 | -3.2 | -78.4 | Upgrade
|
Capital Expenditures | -3.54 | -7.41 | -7.38 | -93.26 | -266.44 | -54.26 | Upgrade
|
Sale of Property, Plant & Equipment | 5.53 | 15.54 | 55.13 | 1.98 | 0.01 | 0.63 | Upgrade
|
Cash Acquisitions | - | - | - | - | - | -10 | Upgrade
|
Divestitures | 1 | 1 | - | -2.75 | - | - | Upgrade
|
Investment in Securities | - | - | - | -0.75 | -0.18 | -2 | Upgrade
|
Other Investing Activities | -1.6 | - | - | - | - | 0 | Upgrade
|
Investing Cash Flow | 1.4 | 9.13 | 47.75 | -94.77 | -266.6 | -65.63 | Upgrade
|
Short-Term Debt Issued | - | 35.29 | 5.32 | 30.01 | 16.5 | 347.18 | Upgrade
|
Long-Term Debt Issued | - | 329.52 | 287.55 | 282.47 | 228.39 | - | Upgrade
|
Total Debt Issued | 288.72 | 364.81 | 292.86 | 312.49 | 244.89 | 347.18 | Upgrade
|
Short-Term Debt Repaid | - | - | - | - | - | -237.26 | Upgrade
|
Long-Term Debt Repaid | - | -287.79 | -284.08 | -169.27 | -365.93 | - | Upgrade
|
Total Debt Repaid | -182.9 | -287.79 | -284.08 | -169.27 | -365.93 | -237.26 | Upgrade
|
Net Debt Issued (Repaid) | 105.82 | 77.02 | 8.78 | 143.22 | -121.03 | 109.92 | Upgrade
|
Issuance of Common Stock | - | - | 49.21 | - | 464.9 | 21.84 | Upgrade
|
Common Dividends Paid | -4.94 | -7.73 | -11.42 | -12.1 | -11.79 | -20.39 | Upgrade
|
Other Financing Activities | 4.37 | -1.52 | - | -11.97 | -24.73 | -0.42 | Upgrade
|
Financing Cash Flow | 105.25 | 67.77 | 46.57 | 119.15 | 307.35 | 110.96 | Upgrade
|
Foreign Exchange Rate Adjustments | -0.01 | -0 | 0.3 | 0.08 | -0.19 | -0.35 | Upgrade
|
Net Cash Flow | -8.22 | -73.69 | 28.19 | -7.14 | 37.35 | -33.42 | Upgrade
|
Free Cash Flow | -118.39 | -158 | -73.81 | -124.86 | -269.64 | -132.66 | Upgrade
|
Free Cash Flow Margin | -190.59% | -120.85% | -57.33% | -22.01% | -39.40% | -29.96% | Upgrade
|
Free Cash Flow Per Share | -0.43 | -0.57 | -0.27 | -0.46 | -1.07 | -0.65 | Upgrade
|
Cash Income Tax Paid | 2.09 | 4.61 | 9.88 | 37.35 | 38.21 | 48.78 | Upgrade
|
Levered Free Cash Flow | 329.08 | 54.59 | 209.77 | -45.72 | -312.76 | -107.17 | Upgrade
|
Unlevered Free Cash Flow | 343.93 | 69.43 | 219.04 | -40.25 | -304.42 | -100.39 | Upgrade
|
Change in Net Working Capital | -488.18 | -217.89 | -321.13 | -82.85 | 57.6 | 31.79 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.