Guangxi Energy Co., Ltd. (SHA:600310)
China
· Delayed Price · Currency is CNY 5.06
-0.25 (-4.71%)
Apr 29, 2026, 3:00 PM CST
Guangxi Energy Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -36.83 | -210.96 | 62.99 | 1.66 | -222.24 | 77.91 | Upgrade
|
| Depreciation & Amortization | 710.78 | 710.78 | 620.26 | 643.23 | 653.33 | 530.18 | Upgrade
|
| Other Amortization | 24.67 | 24.67 | 15.09 | 9.28 | 4.3 | 3.95 | Upgrade
|
| Loss (Gain) on Sale of Assets | 35.76 | 35.76 | -0.61 | -0 | -12.29 | -6.72 | Upgrade
|
| Loss (Gain) on Sale of Investments | 9.4 | 9.4 | -201.38 | -76.87 | 399.35 | -92.41 | Upgrade
|
| Asset Writedown | 130.54 | 130.54 | 30.12 | 3.96 | 11.45 | 49.21 | Upgrade
|
| Change in Accounts Receivable | 45.8 | 45.8 | -516.18 | 903.34 | -240.96 | -322.23 | Upgrade
|
| Change in Inventory | 111.06 | 111.06 | 9.07 | -229.11 | -442.53 | -158.4 | Upgrade
|
| Change in Accounts Payable | 59.47 | 59.47 | 469.45 | -1,162 | 518.51 | 348.52 | Upgrade
|
| Other Operating Activities | 429.59 | 612.33 | 587.5 | 586.65 | 700.6 | 698.27 | Upgrade
|
| Operating Cash Flow | 1,520 | 1,528 | 1,205 | 607.63 | 1,260 | 1,047 | Upgrade
|
| Operating Cash Flow Growth | 2.22% | 26.78% | 98.37% | -51.79% | 20.38% | -32.91% | Upgrade
|
| Capital Expenditures | -1,993 | -2,336 | -3,650 | -1,908 | -407.89 | -920.84 | Upgrade
|
| Sale of Property, Plant & Equipment | 77.08 | 53.55 | 1.01 | 2.27 | 1.36 | 6.9 | Upgrade
|
| Cash Acquisitions | - | - | - | -184.11 | - | -748.09 | Upgrade
|
| Divestitures | -133.39 | - | 15.35 | 28.53 | 122.39 | 133.68 | Upgrade
|
| Investment in Securities | 448.51 | 527.92 | 149.66 | -0.83 | 130.49 | 165.35 | Upgrade
|
| Other Investing Activities | 9.62 | 108.78 | 118.22 | -313.36 | 225.64 | 35.29 | Upgrade
|
| Investing Cash Flow | -1,591 | -1,645 | -3,366 | -2,376 | 71.99 | -1,328 | Upgrade
|
| Long-Term Debt Issued | - | 7,079 | 9,123 | 6,026 | 5,130 | 7,893 | Upgrade
|
| Total Debt Issued | 6,400 | 7,079 | 9,123 | 6,026 | 5,130 | 7,893 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -3.97 | -862.06 | Upgrade
|
| Long-Term Debt Repaid | - | -6,842 | -5,636 | -5,709 | -6,212 | -5,460 | Upgrade
|
| Total Debt Repaid | -6,572 | -6,842 | -5,636 | -5,709 | -6,216 | -6,322 | Upgrade
|
| Net Debt Issued (Repaid) | -171.89 | 237.46 | 3,487 | 317.32 | -1,086 | 1,571 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 161.6 | 740 | Upgrade
|
| Common Dividends Paid | -365.51 | -378.03 | -454.73 | -475.33 | -374.27 | -590.44 | Upgrade
|
| Other Financing Activities | 1,473 | 1,053 | -753.34 | 1,108 | 163.93 | -431.95 | Upgrade
|
| Financing Cash Flow | 935.09 | 912.92 | 2,279 | 949.73 | -1,135 | 1,288 | Upgrade
|
| Foreign Exchange Rate Adjustments | -15.68 | -4.86 | 0.08 | 0.34 | 0.13 | -0.02 | Upgrade
|
| Net Cash Flow | 847.73 | 790.84 | 118.89 | -817.98 | 197.54 | 1,007 | Upgrade
|
| Free Cash Flow | -473.5 | -807.45 | -2,445 | -1,301 | 852.52 | 126.17 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 575.69% | -70.95% | Upgrade
|
| Free Cash Flow Margin | -12.58% | -21.75% | -62.18% | -7.78% | 4.89% | 0.74% | Upgrade
|
| Free Cash Flow Per Share | -0.32 | -0.55 | -1.67 | -0.86 | 0.58 | 0.10 | Upgrade
|
| Cash Interest Paid | - | - | - | 9.33 | - | 14.36 | Upgrade
|
| Cash Income Tax Paid | 265.8 | 260.57 | 339.94 | 340.47 | 321.14 | -79.77 | Upgrade
|
| Levered Free Cash Flow | -1,765 | -2,175 | -1,783 | -1,204 | 395.65 | -3,682 | Upgrade
|
| Unlevered Free Cash Flow | -1,492 | -1,902 | -1,517 | -868.85 | 767.21 | -3,338 | Upgrade
|
| Change in Working Capital | 205.41 | 205.41 | 69.88 | -561.06 | -292.24 | -263 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.