BGT Group Co., Ltd. (SHE:300774)
China
· Delayed Price · Currency is CNY 8.46
+0.06 (0.71%)
At close: Apr 23, 2025, 2:57 PM CST
BGT Group 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 - 2019 |
|---|---|---|---|---|---|---|---|
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 - 2019 |
| Net Income | 123.72 | 133.28 | 104.03 | 32.95 | 174.42 | 149.4 | Upgrade
|
| Depreciation & Amortization | 39.63 | 39.63 | 24.29 | 18.94 | 18.94 | 17.44 | Upgrade
|
| Other Amortization | 8.92 | 8.92 | 1.09 | 1.08 | 1.12 | 0.78 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0 | -0.02 | - | - | -0 | Upgrade
|
| Asset Writedown & Restructuring Costs | 27.08 | 27.08 | 19.87 | 182.19 | 9.42 | 14.42 | Upgrade
|
| Loss (Gain) From Sale of Investments | -12.76 | -12.76 | -7.5 | -11.39 | -8.88 | -14.4 | Upgrade
|
| Provision & Write-off of Bad Debts | 30.19 | 30.19 | 48.81 | - | - | - | Upgrade
|
| Other Operating Activities | -116.55 | -9.67 | -27.83 | -10.54 | 1.01 | 4.29 | Upgrade
|
| Change in Accounts Receivable | 6.96 | 6.96 | -138.73 | -483.99 | -430.11 | -190.73 | Upgrade
|
| Change in Inventory | 113.67 | 113.67 | -72.37 | -101.91 | 33.13 | -77.61 | Upgrade
|
| Change in Accounts Payable | -226.36 | -226.36 | 196.5 | 470.41 | 104.61 | 235.06 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | 5.2 | 2.47 | Upgrade
|
| Operating Cash Flow | -15.29 | 101.15 | 138.28 | 71.47 | -92.49 | 137.8 | Upgrade
|
| Operating Cash Flow Growth | - | -26.85% | 93.48% | - | - | -13.42% | Upgrade
|
| Capital Expenditures | -43.59 | -54.66 | -86.97 | -95.3 | -113.64 | -56.56 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.49 | 3.49 | 0.22 | - | - | 0.01 | Upgrade
|
| Cash Acquisitions | - | - | - | -23.15 | - | - | Upgrade
|
| Investment in Securities | 406.44 | 253.91 | 134.04 | -5.97 | -408.66 | 150.81 | Upgrade
|
| Other Investing Activities | 25.88 | 26.79 | 6.31 | 9.89 | 9.88 | 14.4 | Upgrade
|
| Investing Cash Flow | 392.22 | 229.52 | 53.59 | -114.53 | -512.42 | 108.65 | Upgrade
|
| Short-Term Debt Issued | - | 39.7 | 214 | - | - | 13 | Upgrade
|
| Total Debt Issued | 54.42 | 39.7 | 214 | - | - | 13 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -13 | Upgrade
|
| Long-Term Debt Repaid | - | -247.6 | -12.5 | - | - | - | Upgrade
|
| Total Debt Repaid | -159.63 | -247.6 | -12.5 | - | - | -13 | Upgrade
|
| Net Debt Issued (Repaid) | -105.2 | -207.9 | 201.5 | - | - | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 146.96 | - | Upgrade
|
| Common Dividends Paid | -103 | -103.6 | -41.19 | -81.84 | - | -40 | Upgrade
|
| Other Financing Activities | 2.56 | 0.26 | -112.2 | 90.3 | - | -0.1 | Upgrade
|
| Financing Cash Flow | -205.65 | -311.23 | 48.11 | 8.46 | 146.96 | -40.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0 | 0 | 0 | - | - | - | Upgrade
|
| Net Cash Flow | 171.29 | 19.44 | 239.98 | -34.6 | -457.95 | 206.35 | Upgrade
|
| Free Cash Flow | -58.88 | 46.49 | 51.3 | -23.83 | -206.13 | 81.24 | Upgrade
|
| Free Cash Flow Growth | - | -9.39% | - | - | - | 6661.17% | Upgrade
|
| Free Cash Flow Margin | -5.47% | 4.47% | 7.86% | -2.84% | -28.92% | 13.99% | Upgrade
|
| Free Cash Flow Per Share | -0.15 | 0.12 | 0.12 | -0.06 | -0.53 | 0.22 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 0.1 | Upgrade
|
| Cash Income Tax Paid | 84.77 | 83.55 | 47.25 | 58.6 | 42.37 | 33.61 | Upgrade
|
| Levered Free Cash Flow | -223.98 | -113.13 | 3.58 | -59.54 | -28.37 | 105.92 | Upgrade
|
| Unlevered Free Cash Flow | -222.84 | -111.87 | 4.12 | -59.25 | -28.37 | 105.98 | Upgrade
|
| Change in Net Working Capital | 315.24 | 198.88 | -6.84 | 16.95 | 56.04 | -45.12 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.