Explosive Co., Ltd. (SHE:002096)
China
· Delayed Price · Currency is CNY 12.20
-0.30 (-2.40%)
May 13, 2025, 3:04 PM CST
Explosive 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 | 743.41 | 713.04 | 633.88 | 47.7 | 49 | 50.64 | Upgrade
|
| Depreciation & Amortization | 271.58 | 271.58 | 255.49 | 88.38 | 85.72 | 80.7 | Upgrade
|
| Other Amortization | 5.49 | 5.49 | 7.47 | 4.01 | 3.04 | 2.22 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.96 | -0.96 | 0.58 | -0.16 | -22.57 | -3.06 | Upgrade
|
| Asset Writedown & Restructuring Costs | 10.95 | 10.95 | 4.86 | 0.4 | 2.79 | 67.89 | Upgrade
|
| Loss (Gain) From Sale of Investments | -38.97 | -38.97 | -36.17 | -14.67 | -12.12 | -9.5 | Upgrade
|
| Provision & Write-off of Bad Debts | -2.25 | -2.25 | 19.46 | 9.16 | 23.8 | 36.97 | Upgrade
|
| Other Operating Activities | 327.32 | 78.33 | 80.04 | 48.07 | 54.57 | 33.53 | Upgrade
|
| Change in Accounts Receivable | -428.14 | -428.14 | -1,114 | -171.66 | 8.74 | 392.92 | Upgrade
|
| Change in Inventory | 21.7 | 21.7 | -329.68 | 159.13 | -62.12 | -7.08 | Upgrade
|
| Change in Accounts Payable | 32.24 | 32.24 | 1,201 | 193.2 | -44.29 | -115.5 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | 14.67 | -1.29 | Upgrade
|
| Operating Cash Flow | 945.33 | 665.96 | 721.93 | 378.46 | 94.79 | 513.8 | Upgrade
|
| Operating Cash Flow Growth | 26.92% | -7.75% | 90.76% | 299.28% | -81.55% | 87.18% | Upgrade
|
| Capital Expenditures | -281.7 | -285.42 | -182.79 | -55.44 | -107.81 | -108.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.86 | 2.02 | 41.15 | 1.21 | 6.48 | 8.39 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -0.12 | 0.92 | Upgrade
|
| Divestitures | - | - | -2.03 | -0.87 | - | - | Upgrade
|
| Investment in Securities | -94.84 | - | - | 43.01 | 5.46 | 44.62 | Upgrade
|
| Other Investing Activities | 31.66 | 30.36 | 494.99 | 6.58 | 1.06 | 7.32 | Upgrade
|
| Investing Cash Flow | -344.01 | -253.03 | 351.33 | -5.52 | -94.92 | -47.02 | Upgrade
|
| Long-Term Debt Issued | - | 128 | 410 | 540 | 770 | 750.96 | Upgrade
|
| Long-Term Debt Repaid | - | -159.15 | -1,100 | -854.21 | -963.25 | -974.82 | Upgrade
|
| Net Debt Issued (Repaid) | -33.15 | -31.15 | -689.94 | -314.21 | -193.25 | -223.86 | Upgrade
|
| Issuance of Common Stock | - | - | 1,303 | 5.07 | 36.81 | - | Upgrade
|
| Repurchase of Common Stock | -1.4 | - | - | -41.88 | - | - | Upgrade
|
| Common Dividends Paid | -268.32 | -269.48 | -100.18 | -31.06 | -37.45 | -39.99 | Upgrade
|
| Other Financing Activities | -33.13 | -31.09 | 56.11 | 1.07 | -28.69 | -3.78 | Upgrade
|
| Financing Cash Flow | -335.99 | -331.71 | 569.3 | -381.01 | -222.59 | -267.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.52 | -3.42 | -1.01 | 12.06 | -2 | -1.58 | Upgrade
|
| Net Cash Flow | 261.8 | 77.79 | 1,642 | 3.99 | -224.72 | 197.58 | Upgrade
|
| Free Cash Flow | 663.63 | 380.54 | 539.14 | 323.01 | -13.02 | 405.52 | Upgrade
|
| Free Cash Flow Growth | 27.70% | -29.42% | 66.91% | - | - | 127.42% | Upgrade
|
| Free Cash Flow Margin | 7.56% | 4.45% | 6.40% | 14.02% | -0.67% | 20.26% | Upgrade
|
| Free Cash Flow Per Share | 0.53 | 0.30 | 0.48 | 0.88 | -0.04 | 1.12 | Upgrade
|
| Cash Income Tax Paid | 481.98 | 466.39 | 502.22 | 94.13 | 113.25 | 148.22 | Upgrade
|
| Levered Free Cash Flow | 544.24 | 355.85 | 248.81 | 277.12 | -530.84 | 613.7 | Upgrade
|
| Unlevered Free Cash Flow | 556.01 | 368.41 | 271.23 | 300.22 | -502.58 | 639.99 | Upgrade
|
| Change in Net Working Capital | -1.03 | 167.52 | 315.07 | -219.02 | 537.23 | -586.43 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.