China Spacesat Co.,Ltd. (SHA:600118)
China
· Delayed Price · Currency is CNY 27.18
-0.55 (-1.98%)
May 13, 2025, 3:00 PM CST
China Spacesat 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 | 2015 - 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 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 25.14 | 27.91 | 157.54 | 285.24 | 234.46 | 353.54 | Upgrade
|
| Depreciation & Amortization | 263.39 | 263.39 | 311.88 | 353.48 | 381.8 | 247.87 | Upgrade
|
| Other Amortization | 131.61 | 131.61 | 8.29 | 7.43 | 8.91 | 11.51 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.01 | -0.01 | -0.16 | -0.01 | 1.49 | 0.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | 32.52 | 32.52 | 0.21 | 0.18 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -16.99 | -16.99 | -6.81 | -83.08 | -1.63 | 1.17 | Upgrade
|
| Provision & Write-off of Bad Debts | 118.44 | 118.44 | 75.94 | 26.75 | 13.75 | -8.85 | Upgrade
|
| Other Operating Activities | 47.44 | -25.48 | 54.64 | 110.26 | 120.28 | 85.73 | Upgrade
|
| Change in Accounts Receivable | -65 | -65 | -1,453 | -596.35 | 608.35 | -1,046 | Upgrade
|
| Change in Inventory | -360.75 | -360.75 | 112.02 | 447.86 | -610.61 | -9.67 | Upgrade
|
| Change in Accounts Payable | -390.94 | -390.94 | -315.22 | -253.62 | 1,307 | 292.12 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -0.88 | 0.2 | 3.01 | 0.3 | Upgrade
|
| Operating Cash Flow | -246.62 | -316.77 | -1,068 | 285.13 | 2,063 | -71.85 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -86.18% | - | - | Upgrade
|
| Capital Expenditures | -197.58 | -206.57 | -218.89 | -172.37 | -269.99 | -292.53 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.05 | 0.05 | 0.32 | 0.03 | 0.18 | 0.01 | Upgrade
|
| Divestitures | - | - | - | -3.15 | - | - | Upgrade
|
| Investment in Securities | -5.89 | -5.89 | 4.21 | 84.45 | - | - | Upgrade
|
| Other Investing Activities | - | - | 0.42 | 2.73 | 0.84 | 1.39 | Upgrade
|
| Investing Cash Flow | -203.42 | -212.42 | -213.94 | -88.31 | -268.98 | -291.13 | Upgrade
|
| Short-Term Debt Issued | - | 504.23 | 470.7 | 432.66 | 287.44 | 488.81 | Upgrade
|
| Total Debt Issued | 498.8 | 504.23 | 470.7 | 432.66 | 287.44 | 488.81 | Upgrade
|
| Short-Term Debt Repaid | - | -498.81 | -497 | -276.83 | -289.8 | -1,031 | Upgrade
|
| Long-Term Debt Repaid | - | -75.36 | -135.59 | -148.73 | -69.39 | - | Upgrade
|
| Total Debt Repaid | -558.49 | -574.17 | -632.59 | -425.56 | -359.2 | -1,031 | Upgrade
|
| Net Debt Issued (Repaid) | -59.69 | -69.94 | -161.89 | 7.1 | -71.76 | -542.44 | Upgrade
|
| Common Dividends Paid | -56.16 | -56.45 | -96.51 | -78.22 | -126.13 | -126.96 | Upgrade
|
| Other Financing Activities | -24.64 | -22.48 | -31.53 | 34.15 | 71.62 | 114.01 | Upgrade
|
| Financing Cash Flow | -140.49 | -148.87 | -289.93 | -36.96 | -126.26 | -555.38 | Upgrade
|
| Net Cash Flow | -590.53 | -678.05 | -1,572 | 159.86 | 1,668 | -918.36 | Upgrade
|
| Free Cash Flow | -444.2 | -523.34 | -1,287 | 112.76 | 1,793 | -364.37 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -93.71% | - | - | Upgrade
|
| Free Cash Flow Margin | -8.43% | -10.15% | -18.70% | 1.37% | 25.08% | -5.20% | Upgrade
|
| Free Cash Flow Per Share | -0.31 | -0.38 | -1.06 | 0.10 | 1.53 | -0.31 | Upgrade
|
| Cash Income Tax Paid | 54.93 | 70.72 | 118.98 | 55.94 | 63.92 | 84.53 | Upgrade
|
| Levered Free Cash Flow | -188.95 | -319.83 | -1,400 | 396.54 | 1,899 | -400.27 | Upgrade
|
| Unlevered Free Cash Flow | -177.19 | -307.9 | -1,386 | 404.13 | 1,913 | -395.51 | Upgrade
|
| Change in Net Working Capital | 318.36 | 441.99 | 1,549 | -111.81 | -1,623 | 606.31 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.