Shenzhen Zhaowei Machinery & Electronics Co., Ltd. (SHE:003021)
China
· Delayed Price · Currency is CNY 125.51
-7.99 (-5.99%)
May 13, 2025, 2:45 PM CST
SHE:003021 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 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Net Income | 224.43 | 225.09 | 179.92 | 150.5 | 147.55 | 244.74 | Upgrade
|
| Depreciation & Amortization | 74.74 | 74.74 | 67.6 | 61.96 | 52.51 | 34.25 | Upgrade
|
| Other Amortization | 8.13 | 8.13 | 4.37 | 5.39 | 6.66 | 4.86 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.14 | -0.14 | -1.59 | 0.16 | -0.05 | 0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.88 | 0.88 | 0.46 | 11.77 | 8.17 | -1.9 | Upgrade
|
| Loss (Gain) From Sale of Investments | -31.61 | -31.61 | -37.11 | -13.75 | -16.31 | -5.33 | Upgrade
|
| Provision & Write-off of Bad Debts | 6.59 | 6.59 | 6.21 | - | - | - | Upgrade
|
| Other Operating Activities | -32.82 | 3.85 | 7.68 | -1.99 | 4.32 | 2.94 | Upgrade
|
| Change in Accounts Receivable | -167.6 | -167.6 | -60.04 | -53.1 | 172.58 | -63.82 | Upgrade
|
| Change in Inventory | -23.21 | -23.21 | 7.76 | -27.96 | -17.28 | 8.26 | Upgrade
|
| Change in Accounts Payable | 12.24 | 12.24 | 20.33 | 88.95 | -141.29 | -79.63 | Upgrade
|
| Change in Other Net Operating Assets | 7.55 | 7.55 | -9.31 | 2.32 | 6.99 | - | Upgrade
|
| Operating Cash Flow | 86.34 | 123.68 | 195.98 | 224.36 | 222.09 | 147.46 | Upgrade
|
| Operating Cash Flow Growth | -46.53% | -36.89% | -12.65% | 1.02% | 50.61% | -66.55% | Upgrade
|
| Capital Expenditures | -156.6 | -168.64 | -206.1 | -260.57 | -235.55 | -129.14 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.3 | 0.31 | 0.09 | 0.27 | 0.52 | 1.42 | Upgrade
|
| Investment in Securities | -66.18 | 32.11 | -22.02 | -305.66 | -1,175 | -235 | Upgrade
|
| Other Investing Activities | 70.43 | 66.45 | 46.72 | 32.59 | 19.78 | -25.05 | Upgrade
|
| Investing Cash Flow | -152.05 | -69.78 | -181.31 | -533.36 | -1,390 | -387.77 | Upgrade
|
| Short-Term Debt Issued | - | 192.91 | 50.41 | 52.76 | 54.67 | 10.83 | Upgrade
|
| Total Debt Issued | 325.29 | 192.91 | 50.41 | 52.76 | 54.67 | 10.83 | Upgrade
|
| Short-Term Debt Repaid | - | -35 | -29 | - | - | -43.23 | Upgrade
|
| Long-Term Debt Repaid | - | -5.85 | -8.13 | -12.52 | -12.31 | - | Upgrade
|
| Total Debt Repaid | -40.85 | -40.85 | -37.13 | -12.52 | -12.31 | -43.23 | Upgrade
|
| Net Debt Issued (Repaid) | 284.44 | 152.06 | 13.27 | 40.24 | 42.37 | -32.4 | Upgrade
|
| Issuance of Common Stock | 26.96 | 26.96 | - | 4.69 | 16.98 | 1,853 | Upgrade
|
| Repurchase of Common Stock | -8.08 | -8.08 | -7.26 | -6.33 | - | - | Upgrade
|
| Common Dividends Paid | -94.33 | -94.48 | -29.92 | -34.4 | -106.2 | -1.13 | Upgrade
|
| Other Financing Activities | 1.96 | 0.87 | -40.2 | 22.85 | -8.54 | -33.88 | Upgrade
|
| Financing Cash Flow | 210.95 | 77.33 | -64.12 | 27.05 | -55.39 | 1,786 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.4 | 1.85 | -3.84 | 5.12 | -2.3 | -2.1 | Upgrade
|
| Net Cash Flow | 147.64 | 133.08 | -53.28 | -276.83 | -1,226 | 1,543 | Upgrade
|
| Free Cash Flow | -70.26 | -44.96 | -10.12 | -36.21 | -13.46 | 18.32 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | -94.49% | Upgrade
|
| Free Cash Flow Margin | -4.45% | -2.95% | -0.84% | -3.14% | -1.18% | 1.53% | Upgrade
|
| Free Cash Flow Per Share | -0.29 | -0.19 | -0.04 | -0.15 | -0.06 | 0.10 | Upgrade
|
| Cash Interest Paid | 0.2 | 0.2 | 0.25 | 0.31 | - | - | Upgrade
|
| Cash Income Tax Paid | 57.63 | 61.52 | 44.71 | 35.49 | 47.5 | 107.55 | Upgrade
|
| Levered Free Cash Flow | -58.74 | 56.1 | -214.07 | -73.44 | -38.81 | -143.88 | Upgrade
|
| Unlevered Free Cash Flow | -56.88 | 57.61 | -211.98 | -71.48 | -37.55 | -143.43 | Upgrade
|
| Change in Net Working Capital | 92.18 | -32.86 | 141.63 | -61.59 | -77.88 | 213.33 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.