Maxscend Microelectronics Company Limited (SHE: 300782)
China
· Delayed Price · Currency is CNY 62.76
-0.31 (-0.49%)
Sep 9, 2024, 3:04 PM CST
Maxscend Microelectronics Company Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 1,110 | 1,122 | 1,069 | 2,135 | 1,073 | 497.17 | Upgrade
|
| Depreciation & Amortization | 389.63 | 212.53 | 99.31 | 50.62 | 29.29 | 19.23 | Upgrade
|
| Other Amortization | 29.82 | 18.06 | 4.01 | 1.78 | 1.09 | 0.73 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.77 | -1.1 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.32 | - | -0.02 | -0 | 0.04 | 0.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | -25.32 | -26.21 | 0.75 | -31.5 | -41.82 | -5.92 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.48 | 5.9 | -10.55 | 12.74 | -1.27 | 17.6 | Upgrade
|
| Other Operating Activities | -6.46 | 98.16 | 288.58 | 74.98 | 47.96 | 7.72 | Upgrade
|
| Change in Accounts Receivable | 29.1 | -103.74 | 144.52 | -379.49 | 18.39 | -349.33 | Upgrade
|
| Change in Inventory | -1,130 | 123.67 | -724.61 | -907.53 | -306.22 | -247.23 | Upgrade
|
| Change in Accounts Payable | 186.68 | 428.08 | 85.42 | 211.94 | 171.42 | 111.34 | Upgrade
|
| Change in Other Net Operating Assets | 60.5 | 33.42 | 9.3 | -7.45 | - | - | Upgrade
|
| Operating Cash Flow | 636.44 | 1,894 | 942.24 | 1,150 | 1,005 | 55.62 | Upgrade
|
| Operating Cash Flow Growth | -51.88% | 101.02% | -18.05% | 14.36% | 1707.69% | -58.58% | Upgrade
|
| Capital Expenditures | -2,604 | -2,122 | -1,711 | -2,858 | -153.42 | -96.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 11.01 | 111.83 | 0.05 | 0 | - | - | Upgrade
|
| Investment in Securities | 27.49 | -36.58 | 77.81 | 65.66 | 294.77 | -486.1 | Upgrade
|
| Other Investing Activities | -96.86 | -245.82 | 13.74 | -563.03 | -11.11 | 0.49 | Upgrade
|
| Investing Cash Flow | -2,662 | -2,292 | -1,619 | -3,356 | 130.23 | -581.86 | Upgrade
|
| Total Debt Issued | 1,773 | - | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -16.32 | -4.82 | - | - | - | Upgrade
|
| Total Debt Repaid | -186.6 | -16.32 | -4.82 | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | 1,586 | -16.32 | -4.82 | - | - | - | Upgrade
|
| Issuance of Common Stock | 57.37 | 17.66 | 5.67 | 2,972 | - | 840.93 | Upgrade
|
| Common Dividends Paid | -125.27 | -90.75 | -233.51 | -185.31 | -100 | -100 | Upgrade
|
| Other Financing Activities | -4.16 | -4.21 | - | -7.21 | -0.61 | -10.52 | Upgrade
|
| Financing Cash Flow | 1,514 | -93.62 | -232.66 | 2,780 | -100.61 | 730.41 | Upgrade
|
| Foreign Exchange Rate Adjustments | -35.38 | -1.81 | 104.01 | -29.35 | -37.03 | 7.31 | Upgrade
|
| Net Cash Flow | -546.7 | -493.65 | -805.54 | 544.65 | 998.02 | 211.48 | Upgrade
|
| Free Cash Flow | -1,967 | -227.66 | -768.48 | -1,709 | 852.01 | -40.63 | Upgrade
|
| Free Cash Flow Margin | -39.36% | -5.20% | -20.90% | -36.87% | 30.51% | -2.69% | Upgrade
|
| Free Cash Flow Per Share | -3.68 | -0.43 | -1.44 | -3.21 | 1.64 | -0.09 | Upgrade
|
| Cash Income Tax Paid | - | -121.39 | -472.73 | -277.17 | 0.11 | -42.44 | Upgrade
|
| Levered Free Cash Flow | -2,700 | -970.71 | -966.11 | -2,314 | 531.48 | -198.68 | Upgrade
|
| Unlevered Free Cash Flow | -2,694 | -969.25 | -965.77 | -2,314 | 531.48 | -198.68 | Upgrade
|
| Change in Net Working Capital | 1,227 | -206.28 | 25.69 | 891.15 | 85.37 | 458.54 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.