Shenzhen Honor Electronic Co., Ltd. (SHE:300870)
China
· Delayed Price · Currency is CNY 108.98
+3.73 (3.54%)
Apr 30, 2025, 3:04 PM CST
Shenzhen Honor Electronic 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Net Income | 286.4 | 267.99 | 195.73 | 90.42 | 111.09 | 193.95 | Upgrade
|
| Depreciation & Amortization | 129.79 | 129.79 | 121.88 | 111.62 | 77.75 | 31.26 | Upgrade
|
| Other Amortization | 19.7 | 19.7 | 8.66 | 19.4 | 9.19 | 6.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.69 | -0.69 | -0.11 | 0.82 | 0.06 | 0 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.53 | 2.53 | 0.62 | 0.76 | 0.19 | 0.38 | Upgrade
|
| Loss (Gain) From Sale of Investments | 23 | 23 | -134.03 | -4.07 | -11.6 | -0.45 | Upgrade
|
| Provision & Write-off of Bad Debts | 25.99 | 25.99 | 7.77 | 7.19 | 10.79 | 14.42 | Upgrade
|
| Other Operating Activities | 224.14 | 31 | 39.06 | 16.14 | 12.88 | 19.57 | Upgrade
|
| Change in Accounts Receivable | -566.28 | -566.28 | -307.74 | -35.15 | -138.65 | -305.17 | Upgrade
|
| Change in Inventory | -153.44 | -153.44 | 13.67 | 98.12 | -244.34 | -130.84 | Upgrade
|
| Change in Accounts Payable | 648.11 | 648.11 | 406.66 | -187.88 | 337.58 | 364.45 | Upgrade
|
| Change in Other Net Operating Assets | -22.14 | -22.14 | 40.02 | 24.99 | - | - | Upgrade
|
| Operating Cash Flow | 608.62 | 397.06 | 392.37 | 137.33 | 161.95 | 195.69 | Upgrade
|
| Operating Cash Flow Growth | 137.31% | 1.20% | 185.71% | -15.20% | -17.24% | 113.81% | Upgrade
|
| Capital Expenditures | -291.71 | -294.1 | -288.54 | -641.15 | -518.73 | -170.18 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.18 | 1.89 | 0 | 0.45 | 0.04 | 0.01 | Upgrade
|
| Divestitures | - | - | 66.58 | - | - | - | Upgrade
|
| Investment in Securities | -378.54 | -334.54 | 51.56 | 153.45 | 424.13 | -628.55 | Upgrade
|
| Other Investing Activities | 222.96 | -0.4 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -446.11 | -627.15 | -170.39 | -487.25 | -94.57 | -798.72 | Upgrade
|
| Long-Term Debt Issued | - | 140 | 160 | 656.01 | 484.44 | 51.7 | Upgrade
|
| Total Debt Issued | 160 | 140 | 160 | 656.01 | 484.44 | 51.7 | Upgrade
|
| Long-Term Debt Repaid | - | -238.93 | -309.63 | -478.01 | -204.86 | -61.12 | Upgrade
|
| Total Debt Repaid | -238.93 | -238.93 | -309.63 | -478.01 | -204.86 | -61.12 | Upgrade
|
| Net Debt Issued (Repaid) | -78.93 | -98.93 | -149.63 | 178 | 279.57 | -9.43 | Upgrade
|
| Issuance of Common Stock | - | - | - | 3.6 | 15.12 | 867.6 | Upgrade
|
| Repurchase of Common Stock | - | - | -18.96 | -62.63 | - | - | Upgrade
|
| Common Dividends Paid | -78.64 | -79.61 | -27.92 | -27.64 | -35.18 | -0.32 | Upgrade
|
| Other Financing Activities | 729.22 | 736.8 | 62.74 | 3 | -5.75 | -12.48 | Upgrade
|
| Financing Cash Flow | 571.65 | 558.26 | -133.77 | 94.34 | 253.77 | 845.37 | Upgrade
|
| Foreign Exchange Rate Adjustments | 15.83 | 18.55 | 1.65 | 20.31 | -4.32 | -12.01 | Upgrade
|
| Net Cash Flow | 749.99 | 346.72 | 89.87 | -235.27 | 316.84 | 230.33 | Upgrade
|
| Free Cash Flow | 316.9 | 102.96 | 103.84 | -503.81 | -356.78 | 25.51 | Upgrade
|
| Free Cash Flow Growth | - | -0.85% | - | - | - | 252.92% | Upgrade
|
| Free Cash Flow Margin | 7.94% | 2.71% | 3.62% | -18.64% | -13.87% | 1.22% | Upgrade
|
| Free Cash Flow Per Share | 3.14 | 1.03 | 1.02 | -4.96 | -3.53 | 0.30 | Upgrade
|
| Cash Income Tax Paid | - | -39.86 | -18.99 | -68.06 | -142.96 | -47.58 | Upgrade
|
| Levered Free Cash Flow | 156.51 | -12.92 | 12.21 | -948.63 | -11.93 | 42.99 | Upgrade
|
| Unlevered Free Cash Flow | 174.53 | 5.1 | 25.87 | -936.97 | -8.39 | 43.3 | Upgrade
|
| Change in Net Working Capital | -123.34 | 38.47 | -94.86 | 489.32 | -359.04 | -19.62 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.