Nanjing Hanrui Cobalt Co.,Ltd. (SHE:300618)
China flag China · Delayed Price · Currency is CNY
50.75
+1.24 (2.50%)
Oct 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
Sep '25 Dec '24 Dec '23 Jan '23 Jan '22 Dec '20 2015 - 2019
Net Income
272.78201.62138.24212.41663.17334.5
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
-304.66164.27122.87105.0340.7626.15
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
173.36571.13176.141,622-646.52221.15
Upgrade
Operating Cash Flow Growth
-224.24%-89.14%--7.38%
Upgrade
Capital Expenditures
-1,271-410.31-449.92-311.72-541.62-318.43
Upgrade
Sale of Property, Plant & Equipment
--0.120.2124.521.08
Upgrade
Divestitures
--0.05---
Upgrade
Investment in Securities
11.06-37.12434.84-718.14462.57-432.13
Upgrade
Other Investing Activities
-90.8642.69-77.58---
Upgrade
Investing Cash Flow
-1,350-404.73-92.48-1,030-54.53-749.47
Upgrade
Long-Term Debt Issued
-1,5152,5342,4531,599682.29
Upgrade
Total Debt Issued
1,7961,5152,5342,4531,599682.29
Upgrade
Long-Term Debt Repaid
--1,492-2,661-2,479-998.63-783.33
Upgrade
Total Debt Repaid
-1,487-1,492-2,661-2,479-998.63-783.33
Upgrade
Net Debt Issued (Repaid)
309.4523.01-126.69-26.36600.44-101.04
Upgrade
Issuance of Common Stock
21.35-43.78--1,871
Upgrade
Repurchase of Common Stock
-30.33-30.33----
Upgrade
Common Dividends Paid
-83.59-77.92-81.93-201.49-95.43-30.1
Upgrade
Other Financing Activities
113.525.4861.5648.06-45.76-19.97
Upgrade
Financing Cash Flow
330.4-79.75-103.28-179.79459.251,720
Upgrade
Foreign Exchange Rate Adjustments
6.87-2.767.2839.93-4.73-6.43
Upgrade
Net Cash Flow
-839.7583.88-12.33452.01-246.531,185
Upgrade
Free Cash Flow
-1,097160.82-273.771,310-1,188-97.28
Upgrade
Free Cash Flow Margin
-16.53%2.70%-5.72%25.75%-27.32%-4.32%
Upgrade
Free Cash Flow Per Share
-3.540.52-0.894.25-3.85-0.34
Upgrade
Cash Income Tax Paid
369.92314.28294.97383.87232.9651.82
Upgrade
Levered Free Cash Flow
-1,210410.41117.221,086-1,359-14.2
Upgrade
Unlevered Free Cash Flow
-1,187440.68142.421,130-1,3402.86
Upgrade
Change in Working Capital
-131.71-131.71-377.351,139-1,546-31.28
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.