Guangdong Huicheng Vacuum Technology Co., Ltd. (SHE:301392)

SHE:301392 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	66.29	68.09	81.08	71.29	71.45	55.03
Depreciation & Amortization	13.87	13.87	11.32	10.58	9.32	2.86
Other Amortization	1.43	1.43	1.2	3.73	4.43	4.5
Loss (Gain) From Sale of Assets	-	-	-	-	0	-
Asset Writedown & Restructuring Costs	0.02	0.02	-	-	0.01	7.58
Loss (Gain) From Sale of Investments	-0.29	-0.29	-0.15	-0.45	0.4	-0.23
Provision & Write-off of Bad Debts	9.1	9.1	6.34	-2.96	4.43	1.89
Other Operating Activities	-0.8	10.82	0.74	4.45	13.72	-1.49
Change in Accounts Receivable	-111.2	-111.2	-140.41	97.8	-47.79	-64.49
Change in Inventory	-105.86	-105.86	2.71	130.91	-199.73	-22.66
Change in Accounts Payable	79.79	79.79	26.47	-135.88	169.4	27.48
Change in Other Net Operating Assets	-	-	-	-	0.08	1.84
Operating Cash Flow	-49.81	-36.39	-7.74	179.46	22.34	8.83
Operating Cash Flow Growth	-	-	-	703.43%	153.02%	-
Capital Expenditures	-23.53	-13.39	-23.57	-42.73	-52.04	-70.04
Sale of Property, Plant & Equipment	0.03	0.03	-	-	-	-
Investment in Securities	-2	-	-	-19.77	-2	-
Other Investing Activities	0.26	0.29	0.15	0	0.04	0.23
Investing Cash Flow	-25.24	-13.07	-23.42	-62.5	-53.99	-69.81
Long-Term Debt Issued	-	70	51	55	169.86	113.28
Long-Term Debt Repaid	-	-170.02	-40.04	-161.7	-46.99	-7
Net Debt Issued (Repaid)	-90.02	-100.02	10.96	-106.7	122.87	106.28
Issuance of Common Stock	274.57	274.57	-	-	-	0.12
Common Dividends Paid	-29.12	-29.12	-5.79	-10.16	-23.18	-9.64
Other Financing Activities	-27.55	-28.73	-0.37	-	-0	-
Financing Cash Flow	127.88	116.7	4.8	-116.86	99.69	96.76
Foreign Exchange Rate Adjustments	0.22	0.23	0.23	3.76	-0.28	-1.19
Net Cash Flow	53.06	67.47	-26.14	3.86	67.76	34.59
Free Cash Flow	-73.34	-49.78	-31.31	136.73	-29.7	-61.21
Free Cash Flow Margin	-13.43%	-9.57%	-6.00%	23.95%	-5.56%	-15.60%
Free Cash Flow Per Share	-0.77	-0.56	-0.42	1.82	-0.40	-0.81
Cash Income Tax Paid	1.05	6.44	14.86	19.94	16.08	9.63
Levered Free Cash Flow	-	-88.84	-69.31	69.21	-69.03	-50.8
Unlevered Free Cash Flow	-	-86.33	-66.02	73.51	-64.44	-50.07

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.