Wuhan DR Laser Technology Corp.,Ltd (SHE:300776)
China
· Delayed Price · Currency is CNY 59.34
-0.71 (-1.18%)
May 14, 2025, 1:45 PM CST
SHE:300776 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 | 555.66 | 527.61 | 461.19 | 411.19 | 381.02 | 373.15 | Upgrade
|
| Depreciation & Amortization | 57.94 | 57.94 | 51.18 | 24.81 | 10.33 | 4.08 | Upgrade
|
| Other Amortization | 15.74 | 15.74 | 11.36 | 4.47 | 2.22 | 1.54 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.01 | 0.01 | 0.07 | 0 | -0.93 | 4.29 | Upgrade
|
| Loss (Gain) From Sale of Investments | -25.69 | -25.69 | -6.41 | -1.54 | -5.36 | -3.44 | Upgrade
|
| Provision & Write-off of Bad Debts | 89.01 | 89.01 | 19.46 | 24.83 | 31.36 | 18.98 | Upgrade
|
| Other Operating Activities | -161.82 | 15.05 | -9.69 | -6.1 | 11.15 | 0.73 | Upgrade
|
| Change in Accounts Receivable | -430.95 | -430.95 | -461.87 | -539.02 | -371.74 | -355.5 | Upgrade
|
| Change in Inventory | 181.14 | 181.14 | -1,079 | -220.32 | 30.02 | 17.96 | Upgrade
|
| Change in Accounts Payable | -589.77 | -589.77 | 1,775 | 805.77 | 136.94 | 84.58 | Upgrade
|
| Change in Other Net Operating Assets | 9.39 | 9.39 | 8.44 | 0.26 | 16 | 5.9 | Upgrade
|
| Operating Cash Flow | -312.65 | -163.84 | 776.7 | 509.66 | 237.38 | 141.55 | Upgrade
|
| Operating Cash Flow Growth | - | - | 52.40% | 114.70% | 67.70% | 41.65% | Upgrade
|
| Capital Expenditures | -100.11 | -131.58 | -119.43 | -202.78 | -136.95 | -62.81 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.02 | 0.01 | 0 | - | - | Upgrade
|
| Investment in Securities | 416.52 | 430.52 | -483.88 | -420 | -1,410 | 180 | Upgrade
|
| Other Investing Activities | -49.57 | - | 1.02 | 4.07 | 5.57 | 5.21 | Upgrade
|
| Investing Cash Flow | 266.85 | 298.96 | -602.28 | -618.71 | -1,541 | 122.4 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 4.99 | 833.96 | - | Upgrade
|
| Long-Term Debt Repaid | - | -3.29 | -3.35 | -3.1 | -0.7 | - | Upgrade
|
| Net Debt Issued (Repaid) | -3.29 | -3.29 | -3.35 | 1.88 | 833.26 | - | Upgrade
|
| Issuance of Common Stock | 23.23 | - | - | 31 | 41.9 | - | Upgrade
|
| Repurchase of Common Stock | -50.04 | -50.04 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -103.51 | -103.51 | -85.2 | -83.05 | -79.35 | -33.06 | Upgrade
|
| Dividends Paid | -103.51 | -103.51 | -85.2 | -83.05 | -79.35 | -33.06 | Upgrade
|
| Other Financing Activities | 54.85 | - | - | -0 | -1.56 | -0.25 | Upgrade
|
| Financing Cash Flow | -78.77 | -156.84 | -88.55 | -50.17 | 794.26 | -33.31 | Upgrade
|
| Foreign Exchange Rate Adjustments | -3.97 | -2.44 | -0.03 | 5.41 | -0.27 | -0.73 | Upgrade
|
| Net Cash Flow | -128.53 | -24.15 | 85.84 | -153.81 | -510.01 | 229.91 | Upgrade
|
| Free Cash Flow | -412.76 | -295.42 | 657.27 | 306.88 | 100.43 | 78.74 | Upgrade
|
| Free Cash Flow Growth | - | - | 114.18% | 205.55% | 27.55% | 14.86% | Upgrade
|
| Free Cash Flow Margin | -19.43% | -14.67% | 40.85% | 23.17% | 7.99% | 7.34% | Upgrade
|
| Free Cash Flow Per Share | -1.52 | -1.09 | 2.41 | 1.13 | 0.37 | 0.29 | Upgrade
|
| Cash Income Tax Paid | 142.07 | 130.15 | 102.37 | 99.21 | 51.08 | 100.06 | Upgrade
|
| Levered Free Cash Flow | -278.25 | -478.14 | 508.58 | 88.59 | 31.77 | -92.57 | Upgrade
|
| Unlevered Free Cash Flow | -253.72 | -453.78 | 531.85 | 110.99 | 40.64 | -92.35 | Upgrade
|
| Change in Net Working Capital | 580.32 | 721.03 | -314.92 | -34.3 | 95.18 | 273.56 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.