Guangdong Jushen Logistics Co., Ltd.
Guangdong Jushen Logistics Co., Ltd. provides integrated supply chain logistics services. It offers warehousing, transportation, distribution, freight forwarding, and cargo handling services. The company was founded in 2011 and is based in Foshan, China.
Integrated Freight & Logistics
CN, Foshan [HQ]
Cash Flow Statements
10 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||
| Operating Cash Flow (OCF) | 1.00 | 4.00 | 4.00 | 19.00 | 15.00 | 74.00 | 130.00 | -5.00 | 151.00 | 160.00 | |
| Operating Cash (Net) | 1.00 | 4.00 | 4.00 | 19.00 | 15.00 | 74.00 | 130.00 | -5.00 | 151.00 | 160.00 | |
| Accounts Receivable | - - | -12.00 | -3.00 | -9.00 | -16.00 | -24.00 | -14.00 | -82.00 | -7.00 | 9.00 | |
| Accounts Payable | - - | - - | 1.00 | -1.00 | 9.00 | 9.00 | 10.00 | 32.00 | 40.00 | 13.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | - - | -12.00 | -3.00 | -5.00 | -33.00 | -27.00 | 18.00 | -94.00 | 58.00 | 35.00 | |
| Other WC | - - | - - | - - | -12.00 | -7.00 | - - | - - | -1.00 | -1.00 | - - | |
| Investing Activities | |||||||||||
| Used Cash (Net) | -1.00 | -23.00 | -29.00 | -21.00 | -67.00 | -48.00 | -51.00 | -183.00 | -241.00 | -214.00 | |
| Capital Expenditure | -1.00 | -23.00 | -31.00 | -21.00 | -67.00 | -48.00 | -52.00 | -183.00 | -242.00 | -183.00 | |
| Purchases of Investments | - - | - - | -12.00 | - - | - - | - - | - - | - - | - - | -31.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -1.00 | -23.00 | -31.00 | -21.00 | -67.00 | -48.00 | -52.00 | -183.00 | -242.00 | -183.00 | |
| Acquisitions (Net) | - - | - - | -12.00 | 4.00 | - - | - - | - - | - - | - - | - - | |
| Other Investing Activities | - - | - - | 13.00 | - - | - - | - - | -52.00 | - - | - - | - - | |
| Financing Activities | |||||||||||
| Used Cash (Net) | -2.00 | -18.00 | -25.00 | -19.00 | -37.00 | -1.00 | -29.00 | -428.00 | -68.00 | -15.00 | |
| Debt Repayment | - - | - - | - - | -5.00 | -5.00 | -29.00 | -147.00 | -99.00 | -93.00 | -30.00 | |
| Dividends Paid | - - | - - | - - | - - | -22.00 | -62.00 | -5.00 | -2.00 | -77.00 | -19.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 2.00 | 18.00 | 25.00 | 19.00 | 65.00 | 90.00 | 124.00 | 530.00 | 242.00 | -11.00 | |
| Cash Balances | |||||||||||
| Begin of Period | - - | 2.00 | 1.00 | 2.00 | 19.00 | 4.00 | 29.00 | 78.00 | 317.00 | 317.00 | |
| End of Period | 2.00 | 1.00 | 2.00 | 19.00 | 4.00 | 29.00 | 78.00 | 317.00 | 295.00 | 236.00 | |
| Change | 2.00 | -1.00 | - - | 17.00 | -14.00 | 24.00 | 49.00 | 238.00 | -21.00 | -81.00 | |
| Non-Cash Balances | |||||||||||
| Depreciation and Amortization | - - | 1.00 | 3.00 | 2.00 | 4.00 | 8.00 | 10.00 | 24.00 | 30.00 | 44.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | 4.00 | - - | - - | - - | - - | |
| Other | 1.00 | 12.00 | 10.00 | 4.00 | 5.00 | 10.00 | 11.00 | 18.00 | 22.00 | 75.00 | |
| Highlighted metrics | |||||||||||
| Free Cash Flow (FCF) | - - | -19.00 | -26.00 | -2.00 | -52.00 | 25.00 | 78.00 | -189.00 | -91.00 | -22.00 | |
| Cash Conversion Cycle (CCC) | -15.00 | -21.00 | 6.00 | 24.00 | 11.00 | 42.00 | 31.00 | 79.00 | 17.00 | 40.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |