Nanjing Hanrui Cobalt Co.,Ltd. (SHE:300618)
China flag China · Delayed Price · Currency is CNY
56.08
+2.84 (5.33%)
Sep 30, 2025, 3:04 PM CST

Nanjing Hanrui Cobalt Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Jan '23 Jan '22 Dec '20 2015 - 2019
Net Income
266.18201.62138.24212.41663.17334.5
Upgrade
Depreciation & Amortization
287.96272.46201.28145.64113.4468.52
Upgrade
Other Amortization
21.3315.4210.1910.0413.6511.72
Upgrade
Loss (Gain) From Sale of Assets
3.080.24-0.1--20.320.15
Upgrade
Asset Writedown & Restructuring Costs
1.424.083.761.664.741.65
Upgrade
Loss (Gain) From Sale of Investments
-58.2333.7674.0322.4266.69-187.93
Upgrade
Provision & Write-off of Bad Debts
9.9310.993.22-14.8817.45-2.33
Upgrade
Other Operating Activities
142.18164.27122.87105.0340.7626.15
Upgrade
Change in Accounts Receivable
70.7796.54-295.19579.81-567.5839.32
Upgrade
Change in Inventory
423.46-75.65-91.12715.08-1,228-290.46
Upgrade
Change in Accounts Payable
-178.81-99.78125.01-191.86179.28208.51
Upgrade
Change in Other Net Operating Assets
-16.31-----
Upgrade
Operating Cash Flow
862.81571.13176.141,622-646.52221.15
Upgrade
Operating Cash Flow Growth
-224.24%-89.14%--7.38%
Upgrade
Capital Expenditures
-729.45-410.31-449.92-311.72-541.62-318.43
Upgrade
Sale of Property, Plant & Equipment
--0.120.2124.521.08
Upgrade
Divestitures
--0.05---
Upgrade
Investment in Securities
22.69-37.12434.84-718.14462.57-432.13
Upgrade
Other Investing Activities
-88.0542.69-77.58---
Upgrade
Investing Cash Flow
-794.81-404.73-92.48-1,030-54.53-749.47
Upgrade
Long-Term Debt Issued
-1,5152,5342,4531,599682.29
Upgrade
Total Debt Issued
1,1271,5152,5342,4531,599682.29
Upgrade
Long-Term Debt Repaid
--1,492-2,661-2,479-998.63-783.33
Upgrade
Total Debt Repaid
-1,610-1,492-2,661-2,479-998.63-783.33
Upgrade
Net Debt Issued (Repaid)
-483.6423.01-126.69-26.36600.44-101.04
Upgrade
Issuance of Common Stock
21.7-43.78--1,871
Upgrade
Repurchase of Common Stock
--30.33----
Upgrade
Common Dividends Paid
-77.05-77.92-81.93-201.49-95.43-30.1
Upgrade
Other Financing Activities
154.015.4861.5648.06-45.76-19.97
Upgrade
Financing Cash Flow
-384.97-79.75-103.28-179.79459.251,720
Upgrade
Foreign Exchange Rate Adjustments
0.44-2.767.2839.93-4.73-6.43
Upgrade
Net Cash Flow
-316.5383.88-12.33452.01-246.531,185
Upgrade
Free Cash Flow
133.36160.82-273.771,310-1,188-97.28
Upgrade
Free Cash Flow Margin
2.03%2.70%-5.72%25.75%-27.32%-4.32%
Upgrade
Free Cash Flow Per Share
0.430.52-0.894.25-3.85-0.34
Upgrade
Cash Income Tax Paid
358.86314.28294.97383.87232.9651.82
Upgrade
Levered Free Cash Flow
311.28410.41117.221,086-1,359-14.2
Upgrade
Unlevered Free Cash Flow
337.23440.68142.421,130-1,3402.86
Upgrade
Change in Working Capital
188.95-131.71-377.351,139-1,546-31.28
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.