Nanjing Hanrui Cobalt Co.,Ltd. (SHE:300618)
China flag China · Delayed Price · Currency is CNY
32.10
-0.12 (-0.37%)
Apr 25, 2025, 2:45 PM CST

Nanjing Hanrui Cobalt Cash Flow Statement

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 Dec '24 Jan '24 Jan '23 Jan '22 Dec '20 2015 - 2019
Net Income
213.82201.62138.24212.41663.17334.5
Upgrade
Depreciation & Amortization
272.46272.46201.28145.64113.4468.52
Upgrade
Other Amortization
15.4215.4210.1910.0413.6511.72
Upgrade
Loss (Gain) From Sale of Assets
0.240.24-0.1--20.320.15
Upgrade
Asset Writedown & Restructuring Costs
4.084.083.761.664.741.65
Upgrade
Loss (Gain) From Sale of Investments
33.7633.7674.0322.4266.69-187.93
Upgrade
Provision & Write-off of Bad Debts
10.9910.993.22-14.8817.45-2.33
Upgrade
Other Operating Activities
366.9164.27122.87105.0340.7626.15
Upgrade
Change in Accounts Receivable
96.5496.54-295.19579.81-567.5839.32
Upgrade
Change in Inventory
-75.65-75.65-91.12715.08-1,228-290.46
Upgrade
Change in Accounts Payable
-99.78-99.78125.01-191.86179.28208.51
Upgrade
Operating Cash Flow
785.96571.13176.141,622-646.52221.15
Upgrade
Operating Cash Flow Growth
1387.36%224.24%-89.14%--7.38%
Upgrade
Capital Expenditures
-321.98-410.31-449.92-311.72-541.62-318.43
Upgrade
Sale of Property, Plant & Equipment
--0.120.2124.521.08
Upgrade
Divestitures
--0.05---
Upgrade
Investment in Securities
23.27-37.12434.84-718.14462.57-432.13
Upgrade
Other Investing Activities
-59.7142.69-77.58---
Upgrade
Investing Cash Flow
-358.42-404.73-92.48-1,030-54.53-749.47
Upgrade
Long-Term Debt Issued
-1,5152,5342,4531,599682.29
Upgrade
Total Debt Issued
1,0261,5152,5342,4531,599682.29
Upgrade
Long-Term Debt Repaid
--1,492-2,661-2,479-998.63-783.33
Upgrade
Total Debt Repaid
-1,578-1,492-2,661-2,479-998.63-783.33
Upgrade
Net Debt Issued (Repaid)
-552.5423.01-126.69-26.36600.44-101.04
Upgrade
Issuance of Common Stock
--43.78--1,871
Upgrade
Repurchase of Common Stock
-30.33-30.33----
Upgrade
Common Dividends Paid
-75.64-77.92-81.93-201.49-95.43-30.1
Upgrade
Other Financing Activities
18.515.4861.5648.06-45.76-19.97
Upgrade
Financing Cash Flow
-640-79.75-103.28-179.79459.251,720
Upgrade
Foreign Exchange Rate Adjustments
0.41-2.767.2839.93-4.73-6.43
Upgrade
Net Cash Flow
-212.0483.88-12.33452.01-246.531,185
Upgrade
Free Cash Flow
463.98160.82-273.771,310-1,188-97.28
Upgrade
Free Cash Flow Margin
7.56%2.70%-5.72%25.75%-27.32%-4.32%
Upgrade
Free Cash Flow Per Share
1.500.52-0.894.25-3.85-0.34
Upgrade
Cash Income Tax Paid
--358.93-420.53383.87232.9651.82
Upgrade
Levered Free Cash Flow
1,025410.41117.221,086-1,359-14.2
Upgrade
Unlevered Free Cash Flow
1,055440.68142.421,130-1,3402.86
Upgrade
Change in Net Working Capital
-869.36-304.16-212.92-1,0721,523-65.41
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.