Hangzhou Tianyuan Pet Products CO., LTD (SHE:301335)
China
· Delayed Price · Currency is CNY 24.88
+0.67 (2.77%)
At close: May 6, 2025, 2:57 PM CST
SHE:301335 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 45.96 | 76.77 | 128.64 | 107.43 | 114.07 | Upgrade
|
| Depreciation & Amortization | 50.21 | 31.78 | 27.29 | 25.43 | 10.85 | Upgrade
|
| Other Amortization | 11.59 | 9.05 | 4.67 | 4.01 | 0.81 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.06 | -0.03 | - | -0.09 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.05 | 0.01 | 0.02 | 0.01 | -9.13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -15.36 | -4.3 | 11.2 | -16.84 | 0.75 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.84 | 2.07 | -0.85 | 5.17 | - | Upgrade
|
| Other Operating Activities | 27.91 | 30.1 | -7.32 | 31.55 | 24.7 | Upgrade
|
| Change in Accounts Receivable | -206.19 | 126.78 | -104.68 | -115.51 | -80.39 | Upgrade
|
| Change in Inventory | 215.59 | -282.7 | -190.97 | -38.5 | -99.72 | Upgrade
|
| Change in Accounts Payable | 32.39 | 28.16 | -39.72 | 25.19 | 86.13 | Upgrade
|
| Change in Other Net Operating Assets | 12.59 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 176.52 | 16.24 | -171.62 | 24.04 | 50.34 | Upgrade
|
| Operating Cash Flow Growth | 987.22% | - | - | -52.24% | -23.96% | Upgrade
|
| Capital Expenditures | -125.22 | -56.3 | -18.65 | -50.11 | -171.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.27 | 0.01 | 0.03 | 0.03 | 0.11 | Upgrade
|
| Cash Acquisitions | - | 1.16 | - | - | - | Upgrade
|
| Investment in Securities | -126.82 | -150.36 | -392.66 | 17.94 | -0.75 | Upgrade
|
| Other Investing Activities | - | - | - | 5.26 | 10.55 | Upgrade
|
| Investing Cash Flow | -251.78 | -205.49 | -411.27 | -26.87 | -162.05 | Upgrade
|
| Long-Term Debt Issued | 544.45 | 735.44 | 468.59 | 378.48 | 205.46 | Upgrade
|
| Total Debt Issued | 544.45 | 735.44 | 468.59 | 378.48 | 205.46 | Upgrade
|
| Long-Term Debt Repaid | -547.69 | -585.82 | -476.63 | -334.34 | -61 | Upgrade
|
| Total Debt Repaid | -547.69 | -585.82 | -476.63 | -334.34 | -61 | Upgrade
|
| Net Debt Issued (Repaid) | -3.24 | 149.62 | -8.04 | 44.14 | 144.46 | Upgrade
|
| Issuance of Common Stock | - | - | 1,035 | - | - | Upgrade
|
| Repurchase of Common Stock | -74.54 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -68.24 | -64.59 | -10.66 | -7.66 | -23.71 | Upgrade
|
| Other Financing Activities | 2.72 | -2.75 | -19.09 | 0.09 | -1.01 | Upgrade
|
| Financing Cash Flow | -143.29 | 82.28 | 996.8 | 36.58 | 119.74 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.92 | -1.97 | 24.19 | -7.52 | -10.95 | Upgrade
|
| Net Cash Flow | -207.63 | -108.95 | 438.09 | 26.22 | -2.93 | Upgrade
|
| Free Cash Flow | 51.3 | -40.06 | -190.27 | -26.07 | -121.62 | Upgrade
|
| Free Cash Flow Margin | 1.86% | -1.97% | -10.08% | -1.41% | -8.38% | Upgrade
|
| Free Cash Flow Per Share | 0.41 | -0.32 | -1.95 | -0.28 | -1.29 | Upgrade
|
| Cash Income Tax Paid | -65.71 | -54.39 | -76.35 | -89.97 | -69.61 | Upgrade
|
| Levered Free Cash Flow | 65.92 | -87.88 | -229.92 | -83.93 | -157.35 | Upgrade
|
| Unlevered Free Cash Flow | 74.94 | -74.82 | -223.18 | -78.19 | -156.37 | Upgrade
|
| Change in Net Working Capital | -119.19 | 119.24 | 325.47 | 142.9 | 87.9 | Upgrade
|
Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.