Guangdong Misun Technology Co., Ltd. (SHE:301577)
China
· Delayed Price · Currency is CNY 54.92
+1.20 (2.23%)
At close: Jun 20, 2025, 2:57 PM CST
SHE:301577 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 2020 | FY 2019 | 2015 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2015 - 2018 |
| Net Income | 32.65 | 32.27 | 54.99 | 66.87 | 45.68 | 21.48 | Upgrade
|
| Depreciation & Amortization | 21.04 | 21.04 | 18.91 | 17.53 | 5.44 | 4.74 | Upgrade
|
| Other Amortization | 1.51 | 1.51 | 1.13 | 0.93 | 0.13 | 0.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | 0.05 | - | -0 | -0.31 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.11 | 3.11 | 1.24 | 6.1 | 2.99 | 1.78 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.31 | -2.31 | 3.11 | -0.62 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | -1.07 | 5.17 | Upgrade
|
| Other Operating Activities | -5.36 | -1.81 | -2.29 | -1.13 | 3.66 | 0.35 | Upgrade
|
| Change in Accounts Receivable | -16.99 | -16.99 | -15.4 | 7.24 | 2.92 | -23.46 | Upgrade
|
| Change in Inventory | -17.38 | -17.38 | 39.08 | -9.52 | -4.77 | -15.2 | Upgrade
|
| Change in Accounts Payable | 54.88 | 54.88 | -62.36 | -36.86 | -0.15 | 1.05 | Upgrade
|
| Change in Other Net Operating Assets | 0.71 | 0.71 | 0.98 | 0.87 | -13.89 | -1.01 | Upgrade
|
| Operating Cash Flow | 71.06 | 74.23 | 39.54 | 51 | 40.36 | -5.58 | Upgrade
|
| Operating Cash Flow Growth | 40.83% | 87.74% | -22.47% | 26.36% | - | - | Upgrade
|
| Capital Expenditures | -65.81 | -78.01 | -83.42 | -43.92 | -31.98 | -8.8 | Upgrade
|
| Investment in Securities | 20 | -120 | -15 | - | 15 | -15 | Upgrade
|
| Other Investing Activities | 2.28 | 1.8 | 5.9 | 4 | 1.36 | 0.44 | Upgrade
|
| Investing Cash Flow | -43.53 | -196.2 | -92.52 | -39.92 | -15.61 | -23.36 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 15 | 20 | Upgrade
|
| Long-Term Debt Issued | - | 8.33 | 126.25 | 39.11 | - | - | Upgrade
|
| Total Debt Issued | 9.9 | 8.33 | 126.25 | 39.11 | 15 | 20 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -20 | - | Upgrade
|
| Long-Term Debt Repaid | - | -47.66 | -89.92 | -17.27 | - | - | Upgrade
|
| Total Debt Repaid | -46.28 | -47.66 | -89.92 | -17.27 | -20 | - | Upgrade
|
| Net Debt Issued (Repaid) | -36.38 | -39.33 | 36.32 | 21.84 | -5 | 20 | Upgrade
|
| Issuance of Common Stock | - | 346.27 | - | - | 50 | 20 | Upgrade
|
| Common Dividends Paid | -38.54 | -38.36 | -3.4 | -8.11 | -4.06 | -3.72 | Upgrade
|
| Other Financing Activities | 15.99 | -3.13 | -2.25 | - | -0.19 | -0.72 | Upgrade
|
| Financing Cash Flow | -84.51 | 265.45 | 30.67 | 13.73 | 40.75 | 35.56 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.93 | 1.19 | -2.64 | 2.23 | -0.16 | -0.3 | Upgrade
|
| Net Cash Flow | -56.05 | 144.66 | -24.94 | 27.05 | 65.34 | 6.33 | Upgrade
|
| Free Cash Flow | 5.25 | -3.77 | -43.88 | 7.08 | 8.39 | -14.37 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -15.56% | - | - | Upgrade
|
| Free Cash Flow Margin | 1.24% | -0.89% | -10.07% | 1.45% | 2.48% | -4.97% | Upgrade
|
| Free Cash Flow Per Share | 0.12 | -0.09 | -1.32 | 0.21 | 0.27 | -0.47 | Upgrade
|
| Cash Income Tax Paid | - | -4.31 | 9.97 | 13.94 | 9.64 | 3.41 | Upgrade
|
| Levered Free Cash Flow | 3.57 | -9.97 | -69.13 | - | -4.46 | -15.37 | Upgrade
|
| Unlevered Free Cash Flow | 3.57 | -9.97 | -67.46 | - | -3.93 | -15.15 | Upgrade
|
| Change in Net Working Capital | -28.79 | -30.01 | 43.08 | - | 11.13 | 27.19 | Upgrade
|
Updated Oct 22, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.