Shenzhen Kexin Communication Technologies Co.,Ltd (SHE:300565)
China
· Delayed Price · Currency is CNY 11.70
+0.12 (1.04%)
Jun 6, 2025, 2:45 PM CST
SHE:300565 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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -179.01 | -205.77 | -223.66 | -13.13 | -120.14 | 12.42 | Upgrade
|
| Depreciation & Amortization | 53.26 | 53.26 | 57.17 | 42.41 | 29.2 | 23.39 | Upgrade
|
| Other Amortization | 4.55 | 4.55 | 4.64 | 3.05 | 1.22 | 1.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.12 | 0.12 | 0.17 | 0.22 | 1.1 | -1.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | 30.14 | 30.14 | 19.55 | - | 11.77 | 0.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.17 | -1.17 | 1.8 | 2.46 | -0.42 | -0.99 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.47 | -1.47 | -4.45 | -1.19 | 3.76 | 4.27 | Upgrade
|
| Other Operating Activities | 46.35 | 50.62 | 96.67 | 31.81 | 24.81 | 15.2 | Upgrade
|
| Change in Accounts Receivable | -105.2 | -105.2 | 93.34 | 13.15 | 140.92 | -243.6 | Upgrade
|
| Change in Inventory | 104.69 | 104.69 | 15.12 | -78.16 | -19.47 | -21.78 | Upgrade
|
| Change in Accounts Payable | -48.29 | -48.29 | -47.6 | -12.49 | -196.82 | 178.14 | Upgrade
|
| Change in Other Net Operating Assets | 5.36 | 5.36 | - | - | - | - | Upgrade
|
| Operating Cash Flow | -74.61 | -97.11 | -11.51 | -24.13 | -140.06 | -30.88 | Upgrade
|
| Capital Expenditures | -62.74 | -77.1 | -66.73 | -163.65 | -370.63 | -136.45 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.09 | 0.64 | 0.21 | 0.22 | 4 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -0.8 | Upgrade
|
| Divestitures | - | - | 1.38 | - | - | - | Upgrade
|
| Investment in Securities | 260.81 | -215 | - | 2.15 | -11 | -15 | Upgrade
|
| Other Investing Activities | 5.99 | 2.43 | 20.9 | - | 3.19 | 1.17 | Upgrade
|
| Investing Cash Flow | 204.08 | -289.57 | -43.8 | -161.29 | -378.22 | -147.08 | Upgrade
|
| Long-Term Debt Issued | - | 514 | 550.82 | 595.37 | 616.33 | 289.4 | Upgrade
|
| Total Debt Issued | 569 | 514 | 550.82 | 595.37 | 616.33 | 289.4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -0.01 | - | Upgrade
|
| Long-Term Debt Repaid | - | -660.49 | -562.08 | -283.15 | -176.51 | -118 | Upgrade
|
| Total Debt Repaid | -653.31 | -660.49 | -562.08 | -283.15 | -176.52 | -118 | Upgrade
|
| Net Debt Issued (Repaid) | -84.31 | -146.49 | -11.27 | 312.22 | 439.81 | 171.4 | Upgrade
|
| Issuance of Common Stock | - | 519.32 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -32.15 | -32.99 | -36.64 | -33.74 | -15.65 | -5.12 | Upgrade
|
| Other Financing Activities | 15.26 | 7.81 | 13.12 | -12.19 | 28.29 | -34.18 | Upgrade
|
| Financing Cash Flow | -101.2 | 347.66 | -34.78 | 266.29 | 452.44 | 132.09 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7 | 0.87 | -1.61 | 11.51 | -4.14 | -3.91 | Upgrade
|
| Net Cash Flow | 35.27 | -38.15 | -91.71 | 92.38 | -69.97 | -49.78 | Upgrade
|
| Free Cash Flow | -137.36 | -174.2 | -78.24 | -187.79 | -510.69 | -167.33 | Upgrade
|
| Free Cash Flow Margin | -21.79% | -31.28% | -15.27% | -22.51% | -72.44% | -21.19% | Upgrade
|
| Free Cash Flow Per Share | -0.56 | -0.71 | -0.38 | -0.90 | -2.46 | -0.81 | Upgrade
|
| Cash Income Tax Paid | - | -5.2 | -10.79 | -46.99 | -33.25 | -7.97 | Upgrade
|
| Levered Free Cash Flow | 202.35 | -189.65 | 27.06 | -153.52 | -420.99 | -198.04 | Upgrade
|
| Unlevered Free Cash Flow | 224.31 | -168.25 | 50.69 | -138.75 | -414.56 | -195.72 | Upgrade
|
| Change in Net Working Capital | -297.89 | 66.73 | -185.68 | 9.33 | 4.71 | 88.03 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.