Shenzhen Han's CNC Technology Co., Ltd. (SHE:301200)
China
· Delayed Price · Currency is CNY 39.10
-0.82 (-2.05%)
Apr 3, 2025, 2:45 PM CST
SHE:301200 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 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
| Net Income | 179.14 | 135.55 | 434.69 | 698.89 | 303.59 | 227.97 | Upgrade
|
| Depreciation & Amortization | 56.79 | 56.79 | 61.01 | 43.84 | 12.84 | 13.12 | Upgrade
|
| Other Amortization | 21.77 | 21.77 | 15.15 | 10.7 | 2.76 | 3.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.5 | -0.5 | -0.92 | -0.11 | -0.01 | 0.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.29 | 0.29 | 0.15 | 50.91 | 25.11 | 21.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | -21.05 | -21.05 | 61.59 | 6.73 | -4.52 | -22.27 | Upgrade
|
| Provision & Write-off of Bad Debts | 27.15 | 27.15 | 0.98 | - | 0.26 | -8.47 | Upgrade
|
| Other Operating Activities | -386.42 | 44.15 | 57.49 | 2.58 | 2.08 | -1.55 | Upgrade
|
| Change in Accounts Receivable | 477.32 | 477.32 | 187.48 | -1,111 | -407.47 | 139.37 | Upgrade
|
| Change in Inventory | -113.24 | -113.24 | 271.29 | -431.51 | -556.81 | -23.88 | Upgrade
|
| Change in Accounts Payable | -215.33 | -215.33 | -407.69 | 496.17 | 571.62 | -85.1 | Upgrade
|
| Change in Other Net Operating Assets | 11.56 | 11.56 | -11.27 | 11.75 | 9.4 | 7.41 | Upgrade
|
| Operating Cash Flow | 29.8 | 416.77 | 655.35 | -243.76 | -50.97 | 270.12 | Upgrade
|
| Operating Cash Flow Growth | -96.48% | -36.41% | - | - | - | 46.02% | Upgrade
|
| Capital Expenditures | -262.51 | -242.42 | -143.82 | -104.62 | -16.77 | -14.81 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.55 | 0.57 | 0.06 | 0.1 | 0.13 | 0.06 | Upgrade
|
| Cash Acquisitions | - | -69.09 | - | -429.12 | - | - | Upgrade
|
| Divestitures | - | - | - | - | - | 18.1 | Upgrade
|
| Investment in Securities | -400 | - | -2 | -0.06 | 47.29 | 3.6 | Upgrade
|
| Other Investing Activities | - | - | - | 10.51 | 6.15 | 12.72 | Upgrade
|
| Investing Cash Flow | -661.96 | -310.94 | -145.76 | -523.2 | 36.79 | 19.67 | Upgrade
|
| Short-Term Debt Issued | - | 75.74 | 277.87 | 906.65 | 119.5 | 16.35 | Upgrade
|
| Total Debt Issued | 531.27 | 75.74 | 277.87 | 906.65 | 119.5 | 16.35 | Upgrade
|
| Short-Term Debt Repaid | - | - | -871.5 | -279.99 | -94.08 | -38.59 | Upgrade
|
| Long-Term Debt Repaid | - | -49.19 | -48.89 | -26.95 | - | - | Upgrade
|
| Total Debt Repaid | -562.83 | -49.19 | -920.39 | -306.95 | -94.08 | -38.59 | Upgrade
|
| Net Debt Issued (Repaid) | -31.56 | 26.55 | -642.52 | 599.7 | 25.42 | -22.24 | Upgrade
|
| Issuance of Common Stock | - | - | 3,093 | - | 130.91 | - | Upgrade
|
| Common Dividends Paid | -360.72 | -1,197 | -176.91 | -157.73 | - | -150 | Upgrade
|
| Dividends Paid | -360.72 | -1,197 | -176.91 | -157.73 | - | -150 | Upgrade
|
| Other Financing Activities | 5.17 | -4.01 | -17.35 | -11.72 | -0.84 | -0.49 | Upgrade
|
| Financing Cash Flow | -387.11 | -1,175 | 2,257 | 430.25 | 155.49 | -172.73 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.86 | -0.56 | 1.13 | 1.82 | -1.93 | 1.59 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -0 | Upgrade
|
| Net Cash Flow | -1,020 | -1,070 | 2,767 | -334.89 | 139.38 | 118.64 | Upgrade
|
| Free Cash Flow | -232.71 | 174.35 | 511.53 | -348.38 | -67.75 | 255.31 | Upgrade
|
| Free Cash Flow Growth | - | -65.92% | - | - | - | 60.55% | Upgrade
|
| Free Cash Flow Margin | -8.20% | 10.67% | 18.36% | -8.54% | -3.06% | 19.30% | Upgrade
|
| Free Cash Flow Per Share | -0.55 | 0.41 | 1.24 | -0.92 | -0.19 | - | Upgrade
|
| Cash Interest Paid | - | - | - | - | 0.27 | 0.49 | Upgrade
|
| Cash Income Tax Paid | 63.63 | 110.41 | 107.43 | 143.02 | 95.12 | 62.55 | Upgrade
|
| Levered Free Cash Flow | -386.26 | 178.62 | 422.03 | -576.81 | -158.79 | 186.38 | Upgrade
|
| Unlevered Free Cash Flow | -380.69 | 182 | 431.27 | -568.53 | -158.62 | 186.69 | Upgrade
|
| Change in Net Working Capital | 303.72 | -298.76 | -166.45 | 1,013 | 369.61 | -41.32 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.