Hebei Keli Automobile Equipment Co., Ltd. (SHE:301552)
China
· Delayed Price · Currency is CNY 54.63
+1.74 (3.29%)
May 16, 2025, 3:04 PM CST
SHE:301552 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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Jan '21 Jan 1, 2021 | 2019 |
| Net Income | 151.09 | 150.23 | 137.09 | 116.31 | 60.73 | 45.02 | Upgrade
|
| Depreciation & Amortization | 11.75 | 11.75 | 11.37 | 8.73 | 7.38 | 5.65 | Upgrade
|
| Other Amortization | 3.04 | 3.04 | 5.65 | 6.91 | 7.03 | 4.71 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0 | 0 | -0.51 | -0.75 | -0.12 | -0 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.56 | 1.56 | 1.92 | 0.89 | 1.93 | 1.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | -4.47 | -4.47 | -0.06 | -0.09 | -0.3 | -1.69 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | 0.23 | 1.65 | 1.63 | Upgrade
|
| Other Operating Activities | 23.05 | 5.28 | 2.1 | -0.39 | 3.91 | 2.67 | Upgrade
|
| Change in Accounts Receivable | 22.85 | 22.85 | -50.64 | -16.22 | -47.54 | -6.76 | Upgrade
|
| Change in Inventory | -13.72 | -13.72 | -3.42 | 0.41 | -44.24 | -8.57 | Upgrade
|
| Change in Accounts Payable | 136.45 | 136.45 | 13.39 | 3.58 | 18.63 | 3.83 | Upgrade
|
| Change in Other Net Operating Assets | 0.11 | 0.11 | 0.59 | 1.6 | 5.34 | 1.65 | Upgrade
|
| Operating Cash Flow | 332.49 | 313.86 | 117.67 | 122.93 | 16.65 | 50.5 | Upgrade
|
| Operating Cash Flow Growth | - | 166.73% | -4.27% | 638.49% | -67.04% | 19.96% | Upgrade
|
| Capital Expenditures | -87.92 | -80.39 | -75.73 | -18.43 | -27.26 | -32.16 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.13 | 1.04 | 0.54 | 0.81 | 0.97 | 0.01 | Upgrade
|
| Investment in Securities | -532.72 | -532.72 | -40 | 0.09 | 0.3 | - | Upgrade
|
| Other Investing Activities | -5.69 | -4.25 | 5.03 | - | - | 11.69 | Upgrade
|
| Investing Cash Flow | -626.2 | -616.32 | -110.16 | -17.53 | -25.99 | -20.46 | Upgrade
|
| Long-Term Debt Issued | - | 19.83 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -0.13 | -0.23 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | 9.51 | 19.83 | -0.13 | -0.23 | - | - | Upgrade
|
| Issuance of Common Stock | 473.95 | 473.95 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -24.65 | - | Upgrade
|
| Common Dividends Paid | -0.01 | - | - | - | - | - | Upgrade
|
| Other Financing Activities | -15.32 | -15.94 | -6.17 | -6.53 | -1.73 | -1 | Upgrade
|
| Financing Cash Flow | 468.13 | 477.84 | -6.3 | -6.76 | -26.38 | -1 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.24 | 1.81 | 3.42 | 6.11 | -1.24 | -1.25 | Upgrade
|
| Net Cash Flow | 176.66 | 177.2 | 4.64 | 104.75 | -36.96 | 27.8 | Upgrade
|
| Free Cash Flow | 244.57 | 233.47 | 41.94 | 104.5 | -10.61 | 18.35 | Upgrade
|
| Free Cash Flow Growth | - | 456.63% | -59.86% | - | - | -41.87% | Upgrade
|
| Free Cash Flow Margin | 38.54% | 38.17% | 8.60% | 25.76% | -3.62% | 10.48% | Upgrade
|
| Free Cash Flow Per Share | 3.94 | 4.03 | 0.82 | 2.05 | -0.15 | 0.24 | Upgrade
|
| Cash Income Tax Paid | 38.18 | 40.28 | 48.62 | 26.79 | 15.08 | 14.27 | Upgrade
|
| Levered Free Cash Flow | - | 195.42 | 6.01 | 67.26 | -30.76 | 3.56 | Upgrade
|
| Unlevered Free Cash Flow | - | 195.49 | 6.37 | 67.37 | -30.74 | 3.57 | Upgrade
|
| Change in Net Working Capital | - | -156.44 | 31.27 | 11.3 | 70.22 | 8.38 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.