Beijing Lier High-temperature Materials Co.,Ltd. (SHE:002392)
China
· Delayed Price · Currency is CNY 7.70
-0.21 (-2.65%)
At close: Mar 9, 2026
SHE:002392 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Net Income | 356.64 | 318.59 | 391.63 | 256.27 | 397.76 | 453.27 | Upgrade
|
| Depreciation & Amortization | 143.18 | 143.18 | 137.66 | 124.13 | 98.96 | 87.55 | Upgrade
|
| Other Amortization | 4.97 | 4.97 | 3.34 | 3.2 | 3.1 | 3.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.44 | -0.44 | -2.14 | 0.3 | -0.72 | 0.18 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.2 | 0.2 | 14.9 | 12.18 | 21.76 | 18.86 | Upgrade
|
| Loss (Gain) From Sale of Investments | 10.85 | 10.85 | 1.36 | -12.58 | -11.05 | -50.96 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.11 | -0.11 | 1.19 | 31.52 | 20.85 | -2.23 | Upgrade
|
| Other Operating Activities | -50.15 | 44.56 | 33.33 | 18.64 | 36.93 | 26.88 | Upgrade
|
| Change in Accounts Receivable | 228.49 | 228.49 | -801.15 | -336.04 | -300.68 | -526.48 | Upgrade
|
| Change in Inventory | -272.54 | -272.54 | -95.89 | 123.42 | -284.72 | -140.18 | Upgrade
|
| Change in Accounts Payable | -336.16 | -336.16 | 77.9 | 236.95 | 15.69 | 183.71 | Upgrade
|
| Change in Other Net Operating Assets | 13.9 | 13.9 | 84.19 | -13.94 | - | - | Upgrade
|
| Operating Cash Flow | 102.18 | 158.85 | -162.79 | 440.78 | -17.09 | 62.73 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | -84.92% | Upgrade
|
| Capital Expenditures | -38.93 | -32.41 | -61.54 | -24.19 | -107.33 | -68.7 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.41 | 0.32 | 1.68 | 0.22 | 0.19 | 3.36 | Upgrade
|
| Cash Acquisitions | -43.62 | -11.68 | -11.4 | -55.04 | - | - | Upgrade
|
| Divestitures | 4.21 | 4.21 | - | - | - | - | Upgrade
|
| Investment in Securities | -330.19 | 77.23 | 103.27 | -215.39 | 131.49 | -168.12 | Upgrade
|
| Other Investing Activities | 11.3 | 11.7 | 49.6 | 7.96 | 10.86 | - | Upgrade
|
| Investing Cash Flow | -396.83 | 49.37 | 81.61 | -286.45 | 35.2 | -233.46 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 90 | 47.63 | - | Upgrade
|
| Long-Term Debt Issued | - | 337 | 88.74 | 18 | 144.3 | 497.26 | Upgrade
|
| Total Debt Issued | 281.69 | 337 | 88.74 | 108 | 191.93 | 497.26 | Upgrade
|
| Short-Term Debt Repaid | - | -165 | -100 | - | -49.01 | - | Upgrade
|
| Long-Term Debt Repaid | - | -150.95 | -138.06 | -198 | -200 | -249.9 | Upgrade
|
| Total Debt Repaid | -405.72 | -315.95 | -238.06 | -198 | -249.01 | -249.9 | Upgrade
|
| Net Debt Issued (Repaid) | -124.02 | 21.05 | -149.31 | -90 | -57.08 | 247.36 | Upgrade
|
| Issuance of Common Stock | 3.91 | - | - | - | 100.56 | - | Upgrade
|
| Repurchase of Common Stock | -93.91 | -93.91 | - | - | - | -96.69 | Upgrade
|
| Common Dividends Paid | -58.76 | -93.2 | -41.82 | -0.52 | -3.87 | -45.19 | Upgrade
|
| Other Financing Activities | 696.51 | 293.16 | 316.98 | -1.91 | -5.02 | -2.81 | Upgrade
|
| Financing Cash Flow | 423.71 | 127.11 | 125.85 | -92.44 | 34.58 | 102.67 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.52 | 2.48 | 1.35 | -0.15 | -2.05 | -1.6 | Upgrade
|
| Net Cash Flow | 131.59 | 337.8 | 46.01 | 61.75 | 50.65 | -69.66 | Upgrade
|
| Free Cash Flow | 63.25 | 126.44 | -224.33 | 416.6 | -124.42 | -5.97 | Upgrade
|
| Free Cash Flow Margin | 0.93% | 2.00% | -3.96% | 8.83% | -2.53% | -0.14% | Upgrade
|
| Free Cash Flow Per Share | 0.05 | 0.11 | -0.19 | 0.35 | -0.10 | -0.01 | Upgrade
|
| Cash Income Tax Paid | 194.08 | 178.37 | 222.7 | 172.06 | 203.11 | 253.41 | Upgrade
|
| Levered Free Cash Flow | 243.24 | 119.83 | -153.1 | 496.81 | -161.77 | -220.21 | Upgrade
|
| Unlevered Free Cash Flow | 252.24 | 125.92 | -148.78 | 497.26 | -156.26 | -217.7 | Upgrade
|
| Change in Working Capital | -362.95 | -362.95 | -744.06 | 7.14 | -584.69 | -474.79 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.