Guangxi Xinxunda Technology Group Co., Ltd. (SHE:300518)
China · Delayed Price · Currency is CNY 14.27
-0.14 (-0.97%)
At close: Jul 24, 2025, 2:57 PM CST
SHE:300518 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Net Income | -264.12 | -316.19 | -255.23 | 57.7 | 209.34 | 147.7 | Upgrade |
Depreciation & Amortization | 20.46 | 20.46 | 19.05 | 21.93 | 23.45 | 22.52 | Upgrade |
Other Amortization | 0.23 | 0.23 | 0.02 | 0.01 | 0.01 | 0.52 | Upgrade |
Loss (Gain) From Sale of Assets | -0.01 | -0.01 | 0.14 | -0.23 | -1.17 | -65.07 | Upgrade |
Asset Writedown & Restructuring Costs | 95.44 | 95.44 | 2.75 | 3.29 | 9.29 | 0.94 | Upgrade |
Loss (Gain) From Sale of Investments | 66.81 | 66.81 | 202.81 | 147.14 | -135.23 | 2.97 | Upgrade |
Provision & Write-off of Bad Debts | 2.5 | 2.5 | 0.77 | -6.23 | 8.73 | 16.98 | Upgrade |
Other Operating Activities | 63.68 | 78.01 | 11.23 | 98.96 | 80.5 | 23.21 | Upgrade |
Change in Accounts Receivable | 20.8 | 20.8 | -97.19 | 242.46 | -63.06 | 2.22 | Upgrade |
Change in Inventory | -2.7 | -2.7 | 3.8 | -11.11 | -2.59 | - | Upgrade |
Change in Accounts Payable | -86.32 | -86.32 | -69.31 | -393.76 | 107.25 | 28.4 | Upgrade |
Change in Other Net Operating Assets | - | - | 105.29 | 78.23 | 67.83 | -57.14 | Upgrade |
Operating Cash Flow | -87.39 | -125.14 | -51.23 | 233.73 | 315.44 | 116.12 | Upgrade |
Operating Cash Flow Growth | - | - | - | -25.90% | 171.65% | -13.84% | Upgrade |
Capital Expenditures | -74.37 | -80.94 | -59.67 | -11.43 | -1.18 | -3.21 | Upgrade |
Sale of Property, Plant & Equipment | 0.06 | 0.06 | 0.36 | 11.63 | 41.14 | 169.08 | Upgrade |
Cash Acquisitions | - | - | - | -45.71 | -11.95 | -25.89 | Upgrade |
Divestitures | 160.75 | 6.67 | 25 | 2.27 | - | - | Upgrade |
Investment in Securities | 46.05 | 40.05 | -5.94 | -30 | -0.95 | 0 | Upgrade |
Other Investing Activities | -29.84 | -44.22 | -1.67 | 143.5 | - | - | Upgrade |
Investing Cash Flow | 145.61 | -35.42 | -70.79 | 70.27 | 27.05 | 139.98 | Upgrade |
Short-Term Debt Issued | - | 43.81 | 103.16 | - | - | 50 | Upgrade |
Long-Term Debt Issued | - | 5 | - | 2 | - | - | Upgrade |
Total Debt Issued | 5 | 48.81 | 103.16 | 2 | - | 50 | Upgrade |
Short-Term Debt Repaid | - | -103.08 | -23.38 | - | -50 | -161.76 | Upgrade |
Long-Term Debt Repaid | - | -1.36 | -18.88 | -284.25 | -1.51 | - | Upgrade |
Total Debt Repaid | -78.97 | -104.44 | -42.26 | -284.25 | -51.51 | -161.76 | Upgrade |
Net Debt Issued (Repaid) | -73.97 | -55.63 | 60.9 | -282.25 | -51.51 | -111.76 | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 147.26 | Upgrade |
Common Dividends Paid | -1.55 | -3.32 | -8.22 | -20.93 | -0.37 | -7.6 | Upgrade |
Other Financing Activities | -98.25 | -99.69 | -146.77 | -64.53 | -80.53 | -18.56 | Upgrade |
Financing Cash Flow | -173.78 | -158.64 | -94.09 | -367.71 | -132.41 | 9.35 | Upgrade |
Foreign Exchange Rate Adjustments | 0 | 0 | 0 | 5.09 | -2.81 | -7.13 | Upgrade |
Net Cash Flow | -115.56 | -319.2 | -216.11 | -58.62 | 207.28 | 258.32 | Upgrade |
Free Cash Flow | -161.77 | -206.07 | -110.89 | 222.3 | 314.25 | 112.91 | Upgrade |
Free Cash Flow Growth | - | - | - | -29.26% | 178.32% | 7.52% | Upgrade |
Free Cash Flow Margin | -96.08% | -127.78% | -44.33% | 43.17% | 65.49% | 55.45% | Upgrade |
Free Cash Flow Per Share | -0.81 | -1.04 | -0.56 | 1.12 | 1.58 | 0.62 | Upgrade |
Cash Income Tax Paid | 13.56 | 12.42 | -3.1 | 110.2 | 93 | 8.73 | Upgrade |
Levered Free Cash Flow | -22.47 | -33.64 | -225.44 | 152.98 | 307.11 | 334.86 | Upgrade |
Unlevered Free Cash Flow | -19.99 | -30.84 | -224.06 | 153.37 | 307.68 | 338.88 | Upgrade |
Change in Net Working Capital | -83.33 | -81.29 | 209.03 | 78.94 | -64.7 | -279.11 | Upgrade |
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.