Shandong Nanshan Fashion Sci-Tech Co., Ltd. (SHE:300918)
China
· Delayed Price · Currency is CNY 21.80
+1.10 (5.31%)
May 6, 2025, 9:44 AM CST
SHE:300918 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 | 191.16 | 190.84 | 202.65 | 186.72 | 152.41 | 87.51 | Upgrade
|
| Depreciation & Amortization | 89.31 | 89.31 | 66.22 | 52.55 | 49.95 | 58.38 | Upgrade
|
| Other Amortization | 5.39 | 5.39 | 0.14 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.13 | -0.13 | -1.97 | -1.71 | -0.15 | -0.25 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.9 | 2.9 | 1.84 | 0.14 | 2.28 | 68.12 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.53 | -1.53 | -1.52 | -3.57 | -8.08 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 2.75 | 2.75 | -1.8 | 1.51 | -0.59 | - | Upgrade
|
| Other Operating Activities | 9.7 | 90.23 | 79.84 | 68.32 | 59.16 | 29.58 | Upgrade
|
| Change in Accounts Receivable | -144.86 | -144.86 | 6.24 | -47.59 | 37.68 | 114.38 | Upgrade
|
| Change in Inventory | -63.64 | -63.64 | -137.85 | -72.07 | -76.29 | 46.35 | Upgrade
|
| Change in Accounts Payable | 60.52 | 60.52 | 3.14 | 41.75 | 29.75 | -30.98 | Upgrade
|
| Change in Other Net Operating Assets | 13.27 | 13.27 | 1.29 | - | -0.07 | - | Upgrade
|
| Operating Cash Flow | 162.68 | 242.88 | 217.11 | 232.82 | 251.73 | 369.91 | Upgrade
|
| Operating Cash Flow Growth | -48.54% | 11.87% | -6.75% | -7.51% | -31.95% | -3.10% | Upgrade
|
| Capital Expenditures | -860.38 | -910.04 | -676.3 | -661.62 | -51.96 | -16.66 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.31 | 8.31 | 17.12 | 4.86 | 1.25 | 0.35 | Upgrade
|
| Investment in Securities | 70 | 70 | - | 177.5 | -247.5 | - | Upgrade
|
| Other Investing Activities | 0.81 | 1.53 | 2.67 | -54.58 | -48.17 | - | Upgrade
|
| Investing Cash Flow | -781.25 | -830.2 | -656.51 | -533.84 | -346.38 | -16.31 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 644.09 | 540 | - | Upgrade
|
| Long-Term Debt Issued | - | 1,084 | 360 | - | - | 375 | Upgrade
|
| Total Debt Issued | 1,303 | 1,084 | 360 | 644.09 | 540 | 375 | Upgrade
|
| Short-Term Debt Repaid | - | -371 | -644.09 | -505 | -440 | - | Upgrade
|
| Long-Term Debt Repaid | - | -9.25 | -11.1 | -7.1 | -11.15 | -564.5 | Upgrade
|
| Total Debt Repaid | -480.25 | -380.25 | -655.19 | -512.1 | -451.15 | -564.5 | Upgrade
|
| Net Debt Issued (Repaid) | 822.98 | 703.98 | -295.19 | 131.99 | 88.85 | -189.5 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 415.93 | Upgrade
|
| Repurchase of Common Stock | - | - | -60 | - | - | - | Upgrade
|
| Common Dividends Paid | -77.5 | -73.4 | -72.92 | -65.69 | -36.87 | -16.95 | Upgrade
|
| Other Financing Activities | -24.26 | -23.15 | 691.54 | - | -13.72 | 4.12 | Upgrade
|
| Financing Cash Flow | 721.22 | 607.43 | 263.43 | 66.3 | 38.26 | 213.59 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.2 | 0.15 | 1.36 | 5.2 | -6.51 | -10.98 | Upgrade
|
| Net Cash Flow | 102.45 | 20.26 | -174.62 | -229.52 | -62.9 | 556.22 | Upgrade
|
| Free Cash Flow | -697.7 | -667.16 | -459.2 | -428.8 | 199.77 | 353.25 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -43.45% | 43.91% | Upgrade
|
| Free Cash Flow Margin | -43.11% | -41.29% | -28.70% | -26.25% | 13.39% | 26.02% | Upgrade
|
| Free Cash Flow Per Share | -1.82 | -1.75 | -1.13 | -1.19 | 0.55 | 1.29 | Upgrade
|
| Cash Interest Paid | 0.45 | 0.45 | 0.83 | 0.6 | 0.44 | - | Upgrade
|
| Cash Income Tax Paid | - | -11.72 | -11.11 | 16.69 | 60.3 | 75.92 | Upgrade
|
| Levered Free Cash Flow | -689.2 | -704.31 | -610.09 | -373.28 | 147.84 | 345.02 | Upgrade
|
| Unlevered Free Cash Flow | -664.85 | -679.96 | -594.68 | -360.22 | 156.66 | 356.26 | Upgrade
|
| Change in Net Working Capital | 34.99 | 2.79 | 124.94 | -125.91 | -44.56 | -246.2 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.