Zhejiang FORE Intelligent Technology Co.,Ltd (SHE:301368)
China
· Delayed Price · Currency is CNY 59.00
-2.27 (-3.70%)
At close: May 30, 2025, 2:57 PM CST
SHE:301368 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 | 2018 - 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 | 2018 - 2019 |
| Net Income | 15.14 | 16.8 | 24.09 | 44.9 | 60.79 | 48.02 | Upgrade
|
| Depreciation & Amortization | 42.6 | 42.6 | 37.28 | 30.12 | 24.74 | 19.74 | Upgrade
|
| Other Amortization | 0.17 | 0.17 | - | - | - | 0.09 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.06 | 0.06 | -0.32 | -0.08 | 0.28 | 0.23 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.14 | 0.14 | 0.09 | 0.1 | 5.95 | 4.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.5 | -1.5 | -1.11 | -0.22 | -0.08 | -1.86 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.63 | 0.63 | 2.88 | -1.94 | - | - | Upgrade
|
| Other Operating Activities | 4.16 | 6.03 | 3.16 | 1.46 | 2.46 | 7.22 | Upgrade
|
| Change in Accounts Receivable | -37.17 | -37.17 | -74.38 | 50.77 | -46.57 | -55.55 | Upgrade
|
| Change in Inventory | -33.82 | -33.82 | -25.02 | 26.91 | -59.51 | -4 | Upgrade
|
| Change in Accounts Payable | 49.99 | 49.99 | 79.84 | -114.72 | 122.32 | 60.52 | Upgrade
|
| Operating Cash Flow | 39.79 | 43.31 | 45.91 | 38.15 | 109.93 | 74.84 | Upgrade
|
| Operating Cash Flow Growth | -12.51% | -5.68% | 20.36% | -65.30% | 46.89% | 58.09% | Upgrade
|
| Capital Expenditures | -329.85 | -291.68 | -193.69 | -87.55 | -138.03 | -39.46 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.69 | 0.78 | 0.69 | 0.43 | 1.32 | 0.69 | Upgrade
|
| Investment in Securities | 20 | 10 | -40 | 0.22 | - | 49.27 | Upgrade
|
| Other Investing Activities | 9.7 | 11.21 | 0.25 | 0.79 | -0.71 | 1.86 | Upgrade
|
| Investing Cash Flow | -307.46 | -277.7 | -232.75 | -86.11 | -137.42 | 12.36 | Upgrade
|
| Short-Term Debt Issued | - | 114.95 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 227.47 | 176.38 | 137.56 | Upgrade
|
| Total Debt Issued | 214.73 | 114.95 | - | 227.47 | 176.38 | 137.56 | Upgrade
|
| Short-Term Debt Repaid | - | -54.1 | -116.12 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -170.27 | -153.49 | -180.53 | Upgrade
|
| Total Debt Repaid | -54.15 | -54.1 | -116.12 | -170.27 | -153.49 | -180.53 | Upgrade
|
| Net Debt Issued (Repaid) | 160.59 | 60.85 | -116.12 | 57.19 | 22.89 | -42.96 | Upgrade
|
| Issuance of Common Stock | - | - | - | 618.73 | - | 0.76 | Upgrade
|
| Common Dividends Paid | -11.13 | -10.57 | -15.4 | -4.16 | -1.54 | -37.65 | Upgrade
|
| Other Financing Activities | -0.5 | -0.11 | -3.85 | -26.66 | -3.25 | - | Upgrade
|
| Financing Cash Flow | 148.96 | 50.18 | -135.37 | 645.11 | 18.1 | -79.85 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.58 | 1.26 | 0.94 | 3.19 | -1.09 | -4.64 | Upgrade
|
| Net Cash Flow | -117.13 | -182.95 | -321.26 | 600.33 | -10.48 | 2.71 | Upgrade
|
| Free Cash Flow | -290.06 | -248.37 | -147.78 | -49.41 | -28.1 | 35.38 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 66.47% | Upgrade
|
| Free Cash Flow Margin | -55.50% | -49.21% | -34.42% | -11.52% | -4.95% | 9.41% | Upgrade
|
| Free Cash Flow Per Share | -2.27 | -2.07 | -1.23 | -0.55 | -0.31 | 0.39 | Upgrade
|
| Cash Income Tax Paid | - | -22.94 | -14.95 | -10.01 | -10.96 | 0.52 | Upgrade
|
| Levered Free Cash Flow | -297.54 | -279.32 | -167.21 | -53.36 | -76.46 | 60.87 | Upgrade
|
| Unlevered Free Cash Flow | -296.89 | -279.07 | -167.05 | -52.52 | -75.61 | 62.48 | Upgrade
|
| Change in Net Working Capital | 16.46 | 36.48 | 17.52 | 21.56 | 5.2 | -48.38 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.