CIMC Safeway Technologies Co., Ltd. (SHE:301559)
China
· Delayed Price · Currency is CNY 15.22
+0.36 (2.42%)
Last updated: May 12, 2025
CIMC Safeway Technologies 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
Net Income | 274.21 | 303.87 | 595.9 | 707.7 | 310.19 | 251.28 | Upgrade
|
Depreciation & Amortization | 59.24 | 59.24 | 54.17 | 49.62 | 46.03 | 58.96 | Upgrade
|
Other Amortization | 2.8 | 2.8 | 0.1 | 0.09 | 0.08 | 0.07 | Upgrade
|
Loss (Gain) From Sale of Assets | -1.72 | -1.72 | - | 0.15 | -2.57 | 0 | Upgrade
|
Asset Writedown & Restructuring Costs | 0.38 | 0.38 | 10.62 | 31.09 | 4.22 | 1.43 | Upgrade
|
Loss (Gain) From Sale of Investments | 33.51 | 33.51 | 72.61 | 134.83 | -34.75 | -29.79 | Upgrade
|
Provision & Write-off of Bad Debts | 3.52 | 3.52 | -18.27 | 4.46 | 12.31 | -4.5 | Upgrade
|
Other Operating Activities | 69.73 | -49.83 | 21.13 | -31.07 | 15.66 | 12.71 | Upgrade
|
Change in Accounts Receivable | -142.46 | -142.46 | 416.26 | 139.46 | -485.4 | 100.62 | Upgrade
|
Change in Inventory | 192.35 | 192.35 | 94.45 | -194.05 | -321.15 | 109.79 | Upgrade
|
Change in Accounts Payable | -118.87 | -118.87 | -348.21 | 158.32 | 329.54 | -148.57 | Upgrade
|
Change in Other Net Operating Assets | 9.15 | 9.15 | 10.12 | 9.3 | 12.1 | -0.53 | Upgrade
|
Operating Cash Flow | 391.97 | 302.07 | 917.66 | 997.51 | -118.41 | 359.33 | Upgrade
|
Operating Cash Flow Growth | -40.83% | -67.08% | -8.00% | - | - | -39.14% | Upgrade
|
Capital Expenditures | -52.01 | -56.79 | -88.9 | -77.51 | -88.14 | -57.17 | Upgrade
|
Sale of Property, Plant & Equipment | 0.28 | 0.29 | - | 0.17 | 3.72 | 0.2 | Upgrade
|
Cash Acquisitions | - | - | - | - | - | -113.01 | Upgrade
|
Divestitures | - | - | - | - | - | 246.08 | Upgrade
|
Investment in Securities | -653.09 | -654.99 | -608.96 | - | -6 | -14.42 | Upgrade
|
Other Investing Activities | 1,089 | -39.99 | -80.9 | -83.33 | 40.64 | 1,726 | Upgrade
|
Investing Cash Flow | 384.01 | -751.48 | -778.76 | -160.67 | -49.78 | 1,788 | Upgrade
|
Long-Term Debt Issued | - | - | - | - | 521.2 | 16.88 | Upgrade
|
Long-Term Debt Repaid | - | -40.93 | -15.5 | -114.44 | -425.01 | -52.03 | Upgrade
|
Net Debt Issued (Repaid) | -40.93 | -40.93 | -15.5 | -114.44 | 96.19 | -35.15 | Upgrade
|
Issuance of Common Stock | - | - | 2,048 | - | 34.93 | 144.24 | Upgrade
|
Common Dividends Paid | -270.73 | -271.01 | -502.25 | -2.1 | -23.59 | -1,815 | Upgrade
|
Other Financing Activities | -0.14 | - | -13.73 | -4.83 | -5.26 | -196.81 | Upgrade
|
Financing Cash Flow | -311.8 | -311.94 | 1,516 | -121.37 | 102.27 | -1,903 | Upgrade
|
Foreign Exchange Rate Adjustments | 3.89 | 16.11 | -2.23 | 38.12 | -11.73 | -14.07 | Upgrade
|
Miscellaneous Cash Flow Adjustments | - | - | - | - | -0 | - | Upgrade
|
Net Cash Flow | 468.08 | -745.24 | 1,653 | 753.59 | -77.66 | 230.77 | Upgrade
|
Free Cash Flow | 339.96 | 245.27 | 828.76 | 920 | -206.56 | 302.16 | Upgrade
|
Free Cash Flow Growth | -42.55% | -70.41% | -9.92% | - | - | -35.77% | Upgrade
|
Free Cash Flow Margin | 10.17% | 7.32% | 17.77% | 16.61% | -4.98% | 10.65% | Upgrade
|
Free Cash Flow Per Share | 0.57 | 0.41 | 1.56 | 1.81 | -0.41 | 0.65 | Upgrade
|
Cash Interest Paid | - | - | 0.46 | 0.9 | - | - | Upgrade
|
Cash Income Tax Paid | - | -67.29 | -153.17 | -277.15 | -215.94 | -37.22 | Upgrade
|
Levered Free Cash Flow | 615.09 | 98.32 | 531.16 | 696.78 | -314.73 | 1,061 | Upgrade
|
Unlevered Free Cash Flow | 617.18 | 100.94 | 534.42 | 700.34 | -309.73 | 1,066 | Upgrade
|
Change in Net Working Capital | -447.11 | 79.32 | -137.28 | -174.16 | 488.13 | -885.14 | Upgrade
|
Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.