Beijing China Sciences Runyu Environmental Technology Co., Ltd. (SHE:301175)
China
· Delayed Price · Currency is CNY 5.02
-0.15 (-2.90%)
At close: May 23, 2025, 2:57 PM CST
SHE:301175 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | 325.85 | 320.69 | 269.67 | 212.14 | 173.22 | 133.03 | Upgrade
|
| Depreciation & Amortization | 238.93 | 238.93 | 183.96 | 149.59 | 136.26 | 108.87 | Upgrade
|
| Other Amortization | 12.24 | 12.24 | 6.95 | 3.71 | 2.98 | 0.94 | Upgrade
|
| Loss (Gain) on Sale of Assets | 0.65 | 0.65 | -1.15 | 0.03 | 0.14 | -0.05 | Upgrade
|
| Loss (Gain) on Sale of Investments | - | - | -5.87 | -7.64 | - | -6.45 | Upgrade
|
| Asset Writedown | 4.58 | 4.58 | -0.1 | 0.47 | -0 | 1.23 | Upgrade
|
| Change in Accounts Receivable | -108.03 | -108.03 | -123.82 | -107.05 | -169.84 | -95.17 | Upgrade
|
| Change in Inventory | 46.56 | 46.56 | -85.85 | 23.97 | -35.14 | -12.26 | Upgrade
|
| Change in Accounts Payable | 41.11 | 41.11 | 36.01 | 64.69 | 105.79 | 70.44 | Upgrade
|
| Other Operating Activities | 148.5 | 124.45 | 120.83 | 119.87 | 107.7 | 99.76 | Upgrade
|
| Operating Cash Flow | 711.54 | 682.33 | 412.85 | 445.79 | 331.32 | 304.07 | Upgrade
|
| Operating Cash Flow Growth | 63.08% | 65.28% | -7.39% | 34.55% | 8.96% | 12.74% | Upgrade
|
| Capital Expenditures | -543.44 | -515.93 | -724.21 | -631.16 | -627.61 | -487.08 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.03 | 1.18 | 0.46 | 0.06 | - | 0.08 | Upgrade
|
| Cash Acquisitions | -14.61 | -14.61 | -158.42 | - | - | - | Upgrade
|
| Investment in Securities | - | -0.01 | - | - | - | - | Upgrade
|
| Other Investing Activities | -10.87 | -11 | 6.22 | 8.1 | - | 6.79 | Upgrade
|
| Investing Cash Flow | -567.9 | -540.37 | -875.95 | -623 | -627.61 | -480.21 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 106.8 | - | Upgrade
|
| Long-Term Debt Issued | - | 1,068 | 514.9 | 433.59 | 928.1 | 681.21 | Upgrade
|
| Total Debt Issued | 1,089 | 1,068 | 514.9 | 433.59 | 1,035 | 681.21 | Upgrade
|
| Short-Term Debt Repaid | - | -101.9 | -13.1 | -58.71 | -117.64 | -3.25 | Upgrade
|
| Long-Term Debt Repaid | - | -874.32 | -659.42 | -260.06 | -528.61 | -456.15 | Upgrade
|
| Total Debt Repaid | -978.13 | -976.22 | -672.51 | -318.77 | -646.25 | -459.4 | Upgrade
|
| Net Debt Issued (Repaid) | 110.9 | 92.01 | -157.62 | 114.81 | 388.66 | 221.81 | Upgrade
|
| Issuance of Common Stock | 2.36 | - | - | 1,360 | - | 309.3 | Upgrade
|
| Common Dividends Paid | -220.19 | -221.48 | -155.91 | -77.9 | -72.09 | -81.21 | Upgrade
|
| Other Financing Activities | -11.34 | 4.2 | 5.13 | -17.24 | -2.37 | -61.27 | Upgrade
|
| Financing Cash Flow | -118.26 | -125.27 | -308.4 | 1,380 | 314.2 | 388.63 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | -0.39 | - | Upgrade
|
| Net Cash Flow | 25.38 | 16.68 | -771.51 | 1,203 | 17.51 | 212.49 | Upgrade
|
| Free Cash Flow | 168.1 | 166.4 | -311.36 | -185.37 | -296.3 | -183.02 | Upgrade
|
| Free Cash Flow Margin | 9.81% | 10.01% | -22.18% | -11.61% | -19.55% | -26.66% | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.11 | -0.21 | -0.15 | -0.27 | -0.18 | Upgrade
|
| Cash Income Tax Paid | 61.71 | 65.84 | 85.01 | 77.28 | 81.33 | 60.03 | Upgrade
|
| Levered Free Cash Flow | -234.1 | -37.82 | -481.93 | -380.14 | -408.11 | -320.85 | Upgrade
|
| Unlevered Free Cash Flow | -182.66 | 14.31 | -429.55 | -333.7 | -359.75 | -281.01 | Upgrade
|
| Change in Net Working Capital | 185.63 | 12.87 | 141.13 | 77.53 | 70.47 | 72.4 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.