Ningbo Shuanglin Auto Parts Co.,Ltd. (SHE:300100)
China
· Delayed Price · Currency is CNY 76.56
-1.49 (-1.91%)
May 14, 2025, 2:45 PM CST
SHE:300100 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 578.85 | 497.01 | 80.88 | 75.2 | 128.87 | 90.78 | Upgrade
|
| Depreciation & Amortization | 314.58 | 314.58 | 361.09 | 331.21 | 313.05 | 321 | Upgrade
|
| Other Amortization | 41.06 | 41.06 | 21.36 | 25.09 | 28.19 | 36.68 | Upgrade
|
| Loss (Gain) From Sale of Assets | -5.85 | -5.85 | -9.82 | -3 | -0.46 | -14.76 | Upgrade
|
| Asset Writedown & Restructuring Costs | 33.63 | 33.63 | 71.24 | 49.55 | 8.12 | -0.73 | Upgrade
|
| Loss (Gain) From Sale of Investments | -160.26 | -160.26 | 2.22 | -4.72 | -15.91 | 36.42 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.52 | 2.52 | 4.7 | 9.17 | -0.3 | 7.84 | Upgrade
|
| Other Operating Activities | 115.16 | 72.57 | 69.7 | 69.04 | 90.49 | 137.58 | Upgrade
|
| Change in Accounts Receivable | -160.27 | -160.27 | -273.93 | -287.56 | -32.57 | -44.15 | Upgrade
|
| Change in Inventory | 14.74 | 14.74 | -98.04 | -41.51 | -110.09 | -68.95 | Upgrade
|
| Change in Accounts Payable | -4.13 | -4.13 | 145.64 | 208.63 | 18.31 | 86.8 | Upgrade
|
| Change in Other Net Operating Assets | 38.1 | 38.1 | 4.08 | 9.41 | - | - | Upgrade
|
| Operating Cash Flow | 795.56 | 671.14 | 377.62 | 442.91 | 425.84 | 596.7 | Upgrade
|
| Operating Cash Flow Growth | 107.64% | 77.73% | -14.74% | 4.01% | -28.63% | 18.89% | Upgrade
|
| Capital Expenditures | -397.59 | -296.17 | -277.44 | -213.07 | -253.1 | -206.56 | Upgrade
|
| Sale of Property, Plant & Equipment | 33.3 | 36.02 | 45.53 | 6.55 | 12.84 | 85.72 | Upgrade
|
| Cash Acquisitions | -96.34 | - | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | - | -0.12 | Upgrade
|
| Investment in Securities | 0.59 | -10.29 | 25.98 | -6.24 | 17.88 | -91.4 | Upgrade
|
| Other Investing Activities | 165.06 | 162.12 | 0.04 | 4.97 | 498.08 | - | Upgrade
|
| Investing Cash Flow | -294.97 | -108.31 | -205.88 | -207.78 | 290.39 | -212.36 | Upgrade
|
| Long-Term Debt Issued | - | 879.95 | 1,117 | 1,439 | 1,598 | 1,739 | Upgrade
|
| Long-Term Debt Repaid | - | -1,177 | -1,228 | -1,703 | -1,768 | -2,252 | Upgrade
|
| Net Debt Issued (Repaid) | -268.62 | -297.32 | -110.74 | -264.25 | -170.11 | -513.68 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -0 | -0 | Upgrade
|
| Common Dividends Paid | -72.65 | -75.71 | -51.31 | -334.29 | -78.82 | -87.95 | Upgrade
|
| Other Financing Activities | 0.86 | -29.03 | -2.1 | -0.1 | -0.65 | 41.59 | Upgrade
|
| Financing Cash Flow | -340.41 | -402.07 | -164.15 | -598.64 | -249.58 | -560.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | 5.1 | 4.41 | 5.34 | 19.01 | -1.67 | -0.19 | Upgrade
|
| Net Cash Flow | 165.27 | 165.18 | 12.93 | -344.5 | 464.98 | -175.91 | Upgrade
|
| Free Cash Flow | 397.97 | 374.97 | 100.19 | 229.84 | 172.74 | 390.14 | Upgrade
|
| Free Cash Flow Growth | 149.05% | 274.27% | -56.41% | 33.06% | -55.72% | 98.75% | Upgrade
|
| Free Cash Flow Margin | 7.75% | 7.64% | 2.42% | 5.49% | 4.69% | 10.91% | Upgrade
|
| Free Cash Flow Per Share | 1.00 | 0.94 | 0.25 | 0.58 | 0.43 | 0.86 | Upgrade
|
| Cash Income Tax Paid | 170.17 | 148.51 | 158.05 | 108.46 | 110.95 | 101.72 | Upgrade
|
| Levered Free Cash Flow | 369.64 | 360.37 | 118.13 | 177.37 | 78.76 | 99.13 | Upgrade
|
| Unlevered Free Cash Flow | 387.22 | 380.21 | 147.39 | 215.56 | 127.97 | 157.18 | Upgrade
|
| Change in Net Working Capital | -138.31 | -63.73 | 94.22 | 48.19 | 75.38 | 132.9 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.