Sichuan New Energy Power Company Limited (SHE:000155)
China
· Delayed Price · Currency is CNY 10.42
-0.05 (-0.48%)
May 13, 2025, 3:04 PM CST
SHE:000155 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 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 548 | 726.89 | 797.43 | 709.78 | 347.72 | 266.44 | Upgrade
|
| Depreciation & Amortization | 648.66 | 648.66 | 570.1 | 534.27 | 463.58 | 284.48 | Upgrade
|
| Other Amortization | 14.95 | 14.95 | 9.53 | 6.18 | 3.95 | 8.46 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.6 | -2.6 | -0.12 | 13.31 | -0.01 | -0.28 | Upgrade
|
| Asset Writedown & Restructuring Costs | 78.68 | 78.68 | 15.64 | -0.07 | 26 | 28.92 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5.09 | -5.09 | -20.27 | -8.46 | -26.98 | -0.42 | Upgrade
|
| Provision & Write-off of Bad Debts | 19.62 | 19.62 | 19.26 | 30.54 | 9.99 | 39.95 | Upgrade
|
| Other Operating Activities | 770.01 | 459.12 | 769.12 | 922.15 | 725.91 | 499.89 | Upgrade
|
| Change in Accounts Receivable | -202.97 | -202.97 | -313.94 | 356.87 | -293.62 | -405.5 | Upgrade
|
| Change in Inventory | -274.99 | -274.99 | -95.23 | 2.36 | 440.14 | -195.44 | Upgrade
|
| Change in Accounts Payable | 177.28 | 177.28 | -196.14 | 286.9 | -230.68 | 244.2 | Upgrade
|
| Change in Other Net Operating Assets | 12.62 | 12.62 | 2.6 | 1.83 | 14.29 | 28.14 | Upgrade
|
| Operating Cash Flow | 1,709 | 1,577 | 1,538 | 2,875 | 1,560 | 869.99 | Upgrade
|
| Operating Cash Flow Growth | 7.69% | 2.54% | -46.50% | 84.22% | 79.36% | 13.14% | Upgrade
|
| Capital Expenditures | -1,945 | -1,580 | -1,965 | -1,352 | -1,533 | -2,343 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.85 | 0.84 | 1.37 | 0.14 | 0.62 | 4.46 | Upgrade
|
| Cash Acquisitions | - | - | - | -68.38 | -925.69 | -7.65 | Upgrade
|
| Investment in Securities | -655 | - | -161.88 | -465.18 | 735.57 | -366.34 | Upgrade
|
| Other Investing Activities | -172.15 | -172.63 | 20.41 | 15.78 | 26.88 | -9.76 | Upgrade
|
| Investing Cash Flow | -2,771 | -1,752 | -2,105 | -1,869 | -1,695 | -2,722 | Upgrade
|
| Short-Term Debt Issued | - | 55.24 | - | - | 215.5 | 54.5 | Upgrade
|
| Long-Term Debt Issued | - | 3,797 | 3,017 | 2,759 | 2,265 | 2,793 | Upgrade
|
| Total Debt Issued | 5,245 | 3,852 | 3,017 | 2,759 | 2,481 | 2,848 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -798.22 | -171.59 | -133.41 | Upgrade
|
| Long-Term Debt Repaid | - | -3,297 | -1,692 | -2,556 | -1,178 | -609.75 | Upgrade
|
| Total Debt Repaid | -3,569 | -3,297 | -1,692 | -3,355 | -1,349 | -743.16 | Upgrade
|
| Net Debt Issued (Repaid) | 1,676 | 554.81 | 1,325 | -595.16 | 1,131 | 2,105 | Upgrade
|
| Issuance of Common Stock | 2,251 | 2,251 | - | - | 603.45 | - | Upgrade
|
| Common Dividends Paid | -616.77 | -614.54 | -303.44 | -338.45 | -359.4 | -255.35 | Upgrade
|
| Other Financing Activities | -87.23 | -94.44 | -28.07 | 182.79 | 116.14 | 24.66 | Upgrade
|
| Financing Cash Flow | 3,223 | 2,097 | 993.54 | -750.82 | 1,492 | 1,874 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | 0.08 | -0.01 | -0.04 | Upgrade
|
| Net Cash Flow | 2,161 | 1,922 | 426.27 | 254.42 | 1,357 | 21.5 | Upgrade
|
| Free Cash Flow | -235.83 | -3.42 | -427.18 | 1,523 | 27.62 | -1,473 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 5412.80% | - | - | Upgrade
|
| Free Cash Flow Margin | -8.16% | -0.11% | -12.89% | 40.06% | 0.57% | -39.61% | Upgrade
|
| Free Cash Flow Per Share | -0.13 | -0.00 | -0.29 | 1.03 | 0.02 | -1.16 | Upgrade
|
| Cash Income Tax Paid | 268.2 | 331.08 | 334.72 | 110.75 | 102.96 | 152.29 | Upgrade
|
| Levered Free Cash Flow | -1,130 | -669.53 | -1,220 | 161.95 | -447.21 | -1,097 | Upgrade
|
| Unlevered Free Cash Flow | -959.31 | -490.68 | -1,040 | 377.61 | -205.71 | -951.01 | Upgrade
|
| Change in Net Working Capital | 157.94 | 217.64 | 645.13 | -117.45 | -62.78 | -493.83 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.