Ajax-Loading

Company Selected - Nanjing Hanrui Cobalt Co Ltd - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in , Thousands09/30/202506/30/202503/31/202512/31/2024View Chart

Hid Net Income

272,783266,176213,820201,623

Hid Depreciation

- - 72,359.56144,719.13

Hid Stock Based Compensation

- - 21,789.4021,789.40

Hid Other Non-Cash Items

-270,289425,765358,324112,826.66

Hid [-] Change In Working Capital

-66,103.18-66,103-523,136.56-523,136.56

HidHid Change Receivables

-207,366.87-207,367-181,597.95-181,597.95

HidHid Change To Inventory

135,784.43135,784-363,328.02-363,328.02

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

- - 321,434.57321,434.57

[-] Total Cash From Operating Activities

-225,327464,119387,273172,438.93

Hid Capital Expenditures

-1,270,590-1,119,329-711,865-800,195

Hid Investments

-797,816.96-786,191-172,031-218,349

Hid Other Cashflows From Investing Activities

807,643.941,110,713525,480613,810

[-] Total Cashflows From Investing Activities

-1,350,383-794,807-358,416-404,734

Hid Net Borrowings

-210,112.94-322,241-552,539-463,439

Hid (+)Sale or (-)Purchase Of Stock

- 30,331.190.00.0

Hid Dividends Paid

-75,282.96-77,049-53,570-55,846

Hid Other Cashflows From Financing Activities

- -91,506.0813,689.8113,689.81

[-] Total Cashflows From Financing Activities

330,398-384,971-640,001-79,752

Hid Begin Period CashFlow

1,506,0661,474,6581,709,5941,704,861

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-417,495-211,958-234,9364,733

[-] End Period Cash Flow

1,088,5711,262,7001,474,6581,709,594

Free Cash Flow to the Firm (FCFF)

-1,301,096-456,342-120,840-426,426.45

Free Cash Flow to Equity (FCFE)

-683,853.43-803,332-703,014-626,526