iSoftStone Information Technology (Group) Co., Ltd. (SHE:301236)
China
· Delayed Price · Currency is CNY 59.65
+0.71 (1.20%)
At close: May 9, 2025, 2:57 PM CST
SHE:301236 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 | 260.17 | 180.38 | 533.9 | 973.32 | 944.78 | 1,259 | Upgrade
|
| Depreciation & Amortization | 487.09 | 487.09 | 379.03 | 400.82 | 263.59 | 107.09 | Upgrade
|
| Other Amortization | 58.2 | 58.2 | 70.36 | 85.97 | 97.55 | 80.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | -8.14 | -8.14 | -5.76 | -0.66 | -0.75 | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 14.81 | 14.81 | 1.55 | -0.4 | -9.42 | 62.93 | Upgrade
|
| Loss (Gain) From Sale of Investments | -27.92 | -27.92 | 18.02 | -49.12 | 0.11 | -5.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 89.84 | 89.84 | 34.67 | 42.08 | 18.47 | -137.4 | Upgrade
|
| Other Operating Activities | -237.83 | 296.49 | 38.41 | 108.31 | 139.34 | 161.45 | Upgrade
|
| Change in Accounts Receivable | -739.91 | -739.91 | -128.68 | -513.35 | -900.93 | -327.43 | Upgrade
|
| Change in Inventory | -869.94 | -869.94 | -36.39 | 11.68 | -49.33 | -13.69 | Upgrade
|
| Change in Accounts Payable | 1,304 | 1,304 | 50.69 | 16.31 | 188.16 | 230.33 | Upgrade
|
| Change in Other Net Operating Assets | -39.06 | -39.06 | -35.39 | -41.84 | -39.17 | -25.73 | Upgrade
|
| Operating Cash Flow | 286.86 | 741.4 | 872.34 | 1,012 | 647.21 | 1,423 | Upgrade
|
| Operating Cash Flow Growth | -37.10% | -15.01% | -13.83% | 56.42% | -54.51% | - | Upgrade
|
| Capital Expenditures | -1,345 | -691.62 | -539.54 | -395.57 | -282.67 | -183.03 | Upgrade
|
| Sale of Property, Plant & Equipment | 8.68 | 8.12 | 4.43 | 3.37 | 1.66 | 1.16 | Upgrade
|
| Cash Acquisitions | -174.94 | -892.41 | -2.55 | -34.54 | - | - | Upgrade
|
| Divestitures | -4.22 | -4.22 | - | 6.53 | 34.69 | 0 | Upgrade
|
| Investment in Securities | -85.07 | -60.67 | -380.95 | -431.55 | 26.05 | -2 | Upgrade
|
| Other Investing Activities | 406.11 | -58.35 | - | -0.14 | -0 | -44.69 | Upgrade
|
| Investing Cash Flow | -1,194 | -1,699 | -918.61 | -851.91 | -220.27 | -228.57 | Upgrade
|
| Short-Term Debt Issued | - | 640.7 | 19.42 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 7,006 | 2,459 | 2,710 | 2,340 | 2,795 | Upgrade
|
| Total Debt Issued | 6,310 | 7,647 | 2,478 | 2,710 | 2,340 | 2,795 | Upgrade
|
| Short-Term Debt Repaid | - | -1,404 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -4,079 | -2,539 | -3,547 | -2,498 | -2,866 | Upgrade
|
| Total Debt Repaid | -6,098 | -5,482 | -2,539 | -3,547 | -2,498 | -2,866 | Upgrade
|
| Net Debt Issued (Repaid) | 212.1 | 2,165 | -60.83 | -836.97 | -157.7 | -70.7 | Upgrade
|
| Issuance of Common Stock | - | - | - | 4,384 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -449.14 | Upgrade
|
| Common Dividends Paid | -359.9 | -354.4 | -82.01 | -418.52 | -134.29 | -168.82 | Upgrade
|
| Other Financing Activities | 744.99 | 92.93 | 86.01 | 24.21 | - | 257.2 | Upgrade
|
| Financing Cash Flow | 597.2 | 1,903 | -56.83 | 3,153 | -292 | -431.45 | Upgrade
|
| Foreign Exchange Rate Adjustments | -97 | -88.57 | 2.96 | 10.11 | -6.12 | -13.55 | Upgrade
|
| Net Cash Flow | -407 | 856.87 | -100.14 | 3,324 | 128.83 | 749.18 | Upgrade
|
| Free Cash Flow | -1,058 | 49.78 | 332.81 | 616.8 | 364.54 | 1,240 | Upgrade
|
| Free Cash Flow Growth | - | -85.04% | -46.04% | 69.20% | -70.59% | - | Upgrade
|
| Free Cash Flow Margin | -3.22% | 0.16% | 1.89% | 3.23% | 2.19% | 9.54% | Upgrade
|
| Free Cash Flow Per Share | -1.12 | 0.05 | 0.35 | 0.67 | 0.45 | 1.53 | Upgrade
|
| Cash Income Tax Paid | 1,174 | 1,161 | 1,021 | 1,145 | 847.31 | 860.78 | Upgrade
|
| Levered Free Cash Flow | - | -2,371 | -13.75 | 79.83 | -106.22 | - | Upgrade
|
| Unlevered Free Cash Flow | - | -2,247 | 35.48 | 162.04 | -14.67 | - | Upgrade
|
| Change in Net Working Capital | - | 2,160 | 126.19 | 492.57 | 756.97 | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.