Hengbo Holdings Co.,Ltd. (SHE:301225)
China · Delayed Price · Currency is CNY 77.89
+2.89 (3.85%)
At close: Sep 1, 2025
Hengbo Holdings 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 - 2020 |
|---|---|---|---|---|---|---|---|
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 - 2020 |
Net Income | 134.52 | 131.05 | 114.72 | 103.88 | 95.38 | 64.74 | Upgrade |
Depreciation & Amortization | 33 | 33 | 24.98 | 22.25 | 22.17 | 20.29 | Upgrade |
Other Amortization | 12.4 | 12.4 | 9.95 | 9.19 | 11.21 | 12.18 | Upgrade |
Loss (Gain) From Sale of Assets | 0.14 | 0.14 | 0.82 | 1.15 | 0.03 | 1.05 | Upgrade |
Asset Writedown & Restructuring Costs | 0.31 | 0.31 | 1.22 | 9.62 | 10.11 | 17.55 | Upgrade |
Loss (Gain) From Sale of Investments | -11.68 | -11.68 | -3.26 | -0.66 | -1.37 | -0.41 | Upgrade |
Provision & Write-off of Bad Debts | 1.99 | 1.99 | 1.25 | - | -0.19 | 13.96 | Upgrade |
Other Operating Activities | -58.38 | 10.27 | 6 | 0.44 | -1.15 | 8.61 | Upgrade |
Change in Accounts Receivable | -62.08 | -62.08 | -57.1 | -35.34 | -59.75 | -35.5 | Upgrade |
Change in Inventory | -51.36 | -51.36 | -10.44 | -29.3 | -33.78 | -6.89 | Upgrade |
Change in Accounts Payable | 82.88 | 82.88 | 52.64 | 35.87 | 42.04 | 17.3 | Upgrade |
Change in Other Net Operating Assets | - | - | -0.86 | 0.55 | 1.53 | 4.64 | Upgrade |
Operating Cash Flow | 83.04 | 148.23 | 141.5 | 115.98 | 83.93 | 114.78 | Upgrade |
Operating Cash Flow Growth | -38.55% | 4.75% | 22.01% | 38.18% | -26.88% | 69.12% | Upgrade |
Capital Expenditures | -274.78 | -266.94 | -103.02 | -100.26 | -17.41 | -34.99 | Upgrade |
Sale of Property, Plant & Equipment | 1.33 | 1.3 | 3.6 | 0.43 | 0.5 | 1.27 | Upgrade |
Investment in Securities | -172.1 | -249.93 | -316.43 | 0.16 | 35 | -21.5 | Upgrade |
Other Investing Activities | 6.54 | 6.31 | 1.28 | 0.62 | -7.37 | 0.41 | Upgrade |
Investing Cash Flow | -439 | -509.27 | -414.57 | -99.06 | 10.72 | -54.81 | Upgrade |
Short-Term Debt Issued | - | 59.9 | 10 | 1.5 | 16.08 | 208.25 | Upgrade |
Total Debt Issued | 10 | 59.9 | 10 | 1.5 | 16.08 | 208.25 | Upgrade |
Short-Term Debt Repaid | - | -59.98 | -10 | -12.57 | -126.27 | -248.01 | Upgrade |
Long-Term Debt Repaid | - | - | - | - | -1.38 | - | Upgrade |
Total Debt Repaid | -59.98 | -59.98 | -10 | -12.57 | -127.65 | -248.01 | Upgrade |
Net Debt Issued (Repaid) | -49.98 | -0.08 | - | -11.07 | -111.57 | -39.76 | Upgrade |
Issuance of Common Stock | - | - | 849.05 | - | - | 28.63 | Upgrade |
Repurchase of Common Stock | -53.5 | -53.5 | - | - | - | - | Upgrade |
Common Dividends Paid | -40.63 | -40.77 | -0.11 | -0.07 | -1.48 | -6.01 | Upgrade |
Dividends Paid | -40.63 | -40.77 | -0.11 | -0.07 | -1.48 | -6.01 | Upgrade |
Other Financing Activities | -6.94 | -6.94 | -57.87 | -8.77 | -4.35 | 0.1 | Upgrade |
Financing Cash Flow | -151.05 | -101.29 | 791.07 | -19.91 | -117.4 | -17.04 | Upgrade |
Foreign Exchange Rate Adjustments | 0.74 | 0.06 | -0 | -0.13 | -0.36 | -0.3 | Upgrade |
Net Cash Flow | -506.27 | -462.27 | 518 | -3.12 | -23.11 | 42.63 | Upgrade |
Free Cash Flow | -191.73 | -118.72 | 38.48 | 15.72 | 66.52 | 79.79 | Upgrade |
Free Cash Flow Growth | - | - | 144.87% | -76.38% | -16.63% | 56.22% | Upgrade |
Free Cash Flow Margin | -21.40% | -13.72% | 4.90% | 2.20% | 10.51% | 13.92% | Upgrade |
Free Cash Flow Per Share | -1.90 | -1.17 | 0.43 | 0.20 | 0.86 | 1.08 | Upgrade |
Cash Income Tax Paid | 37.81 | 44.03 | 64.21 | 19.46 | 49.13 | 30.95 | Upgrade |
Levered Free Cash Flow | -248.9 | -162.22 | 8.42 | 1.4 | 28.7 | 59.93 | Upgrade |
Unlevered Free Cash Flow | -248.54 | -161.76 | 8.49 | 1.44 | 29.53 | 64.41 | Upgrade |
Change in Working Capital | -29.26 | -29.26 | -14.18 | -29.89 | -52.25 | -23.18 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.