Zhejiang Linuo Flow Control Technology Co.,Ltd (SHE:300838)
China
· Delayed Price · Currency is CNY 14.85
-0.09 (-0.60%)
May 9, 2025, 2:45 PM CST
SHE:300838 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 17.99 | 18.33 | 107.06 | 106.81 | 85.27 | 62.08 | Upgrade
|
| Depreciation & Amortization | 22.54 | 22.54 | 21.88 | 16.16 | 13.74 | 13.03 | Upgrade
|
| Other Amortization | 1.53 | 1.53 | 0.7 | 0.63 | 0.45 | 0.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.32 | -0.32 | 0.16 | 0.47 | 0.63 | 0.7 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 1.53 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.71 | 0.71 | - | -10.5 | -5.82 | -3.57 | Upgrade
|
| Provision & Write-off of Bad Debts | 17.99 | 17.99 | 23.28 | 18.37 | 7.9 | 7.93 | Upgrade
|
| Other Operating Activities | 38.29 | 2.43 | -1.19 | 6.25 | 0.79 | 2.83 | Upgrade
|
| Change in Accounts Receivable | -40.53 | -40.53 | -131.63 | -215.66 | -117.11 | -18.98 | Upgrade
|
| Change in Inventory | -13.15 | -13.15 | -0.18 | -24.51 | -57.01 | -32.62 | Upgrade
|
| Change in Accounts Payable | -13.64 | -13.64 | -8.28 | 146.82 | 122.06 | 18.89 | Upgrade
|
| Change in Other Net Operating Assets | 2.19 | 2.19 | 5.62 | 1.45 | - | - | Upgrade
|
| Operating Cash Flow | 30.26 | -5.25 | 13.91 | 47.06 | 51.17 | 52.64 | Upgrade
|
| Operating Cash Flow Growth | - | - | -70.45% | -8.04% | -2.79% | 39.27% | Upgrade
|
| Capital Expenditures | -25.85 | -24.69 | -33.88 | -111.55 | -116.58 | -57.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.14 | 0.14 | 0.42 | 0.33 | 0.1 | 2.49 | Upgrade
|
| Investment in Securities | -1.87 | -7.57 | 24.01 | 195 | -44.2 | -195 | Upgrade
|
| Other Investing Activities | -18.04 | 1.96 | 2.66 | 3.81 | 6.98 | 1.77 | Upgrade
|
| Investing Cash Flow | -45.61 | -30.16 | -6.78 | 87.59 | -153.69 | -248.14 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 73.3 | Upgrade
|
| Long-Term Debt Issued | - | 190.66 | 30.02 | 146.7 | 110.01 | - | Upgrade
|
| Total Debt Issued | 181.83 | 190.66 | 30.02 | 146.7 | 110.01 | 73.3 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -99.4 | Upgrade
|
| Long-Term Debt Repaid | - | -146.1 | -52.02 | -190.45 | -52.16 | - | Upgrade
|
| Total Debt Repaid | -158.6 | -146.1 | -52.02 | -190.45 | -52.16 | -99.4 | Upgrade
|
| Net Debt Issued (Repaid) | 23.23 | 44.56 | -22 | -43.75 | 57.85 | -26.1 | Upgrade
|
| Issuance of Common Stock | 0.83 | 6.23 | 6.59 | - | - | 367.44 | Upgrade
|
| Common Dividends Paid | -38.55 | -38.36 | -35.66 | -30.74 | -21.5 | -1.5 | Upgrade
|
| Dividends Paid | -38.55 | -38.36 | -35.66 | -30.74 | -21.5 | -1.5 | Upgrade
|
| Other Financing Activities | 5.75 | 5.93 | 16.39 | 12.06 | -0.87 | -51.99 | Upgrade
|
| Financing Cash Flow | -8.74 | 18.36 | -34.67 | -62.42 | 35.48 | 287.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.3 | 0.31 | 0.07 | 0.19 | -0.39 | -0.22 | Upgrade
|
| Net Cash Flow | -23.79 | -16.74 | -27.48 | 72.41 | -67.43 | 92.13 | Upgrade
|
| Free Cash Flow | 4.41 | -29.94 | -19.97 | -64.49 | -65.41 | -4.76 | Upgrade
|
| Free Cash Flow Margin | 0.48% | -3.21% | -1.80% | -6.37% | -9.50% | -1.01% | Upgrade
|
| Free Cash Flow Per Share | 0.03 | -0.21 | -0.15 | -0.47 | -0.48 | -0.04 | Upgrade
|
| Cash Income Tax Paid | 37.64 | 37.64 | 43.7 | 33 | 31.61 | 27.66 | Upgrade
|
| Levered Free Cash Flow | 18.19 | 10.84 | -38.74 | -142.42 | -68.66 | -14.64 | Upgrade
|
| Unlevered Free Cash Flow | 19.98 | 12.62 | -37.79 | -140.26 | -67.94 | -13.38 | Upgrade
|
| Change in Net Working Capital | -10.19 | -1.64 | 103.64 | 115.51 | 20.57 | 9.1 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.