Top Energy Company Ltd.Shanxi (SHA:600780)
China
· Delayed Price · Currency is CNY 6.92
+0.05 (0.73%)
Apr 29, 2026, 3:00 PM CST
SHA:600780 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 | 650.63 | 646.93 | 512.67 | 679.78 | 854.73 | 186.1 | Upgrade
|
| Depreciation & Amortization | 710.82 | 710.82 | 743.55 | 732.63 | 694.93 | 706.23 | Upgrade
|
| Other Amortization | 0.03 | 0.03 | 3.67 | 0.02 | 0.02 | 0.02 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | -5.64 | 0.24 | 2.11 | 0.55 | Upgrade
|
| Loss (Gain) on Sale of Investments | -171.39 | -171.39 | -217.08 | -292.12 | -339.1 | -263.12 | Upgrade
|
| Asset Writedown | 3.55 | 3.55 | 0.25 | 3.29 | 0.37 | 0.86 | Upgrade
|
| Change in Accounts Receivable | 1.71 | 1.71 | -22.81 | 287.15 | -879.9 | 132.02 | Upgrade
|
| Change in Inventory | 22.36 | 22.36 | -60.52 | 9.31 | -25.46 | 10.75 | Upgrade
|
| Change in Accounts Payable | 124.49 | 124.49 | 174.06 | -558.19 | 942.52 | 105.27 | Upgrade
|
| Other Operating Activities | 60.89 | 21.7 | 26.5 | 28.32 | 36.21 | 36.1 | Upgrade
|
| Operating Cash Flow | 1,398 | 1,355 | 1,166 | 904.01 | 1,325 | 910.33 | Upgrade
|
| Operating Cash Flow Growth | 12.22% | 16.23% | 28.94% | -31.76% | 45.52% | -11.66% | Upgrade
|
| Capital Expenditures | -1,016 | -916.75 | -480.33 | -377.92 | -590.15 | -563.44 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | 0.85 | 5.75 | 0.02 | - | 0 | Upgrade
|
| Investment in Securities | -400 | -330 | -120 | - | - | - | Upgrade
|
| Other Investing Activities | 83.67 | 118.3 | 46.47 | 0.26 | 0.25 | 11.56 | Upgrade
|
| Investing Cash Flow | -1,332 | -1,128 | -548.1 | -377.64 | -589.9 | -551.88 | Upgrade
|
| Long-Term Debt Issued | - | 495.56 | 104 | 267 | 352 | 512 | Upgrade
|
| Long-Term Debt Repaid | - | -233.25 | -261.47 | -589.27 | -693.23 | -515.88 | Upgrade
|
| Net Debt Issued (Repaid) | 513.02 | 262.31 | -157.47 | -322.27 | -341.23 | -3.88 | Upgrade
|
| Issuance of Common Stock | 10 | 10 | 10 | 16 | - | 10 | Upgrade
|
| Common Dividends Paid | -13.47 | -10.79 | -215.68 | -17.06 | -32.51 | -146.07 | Upgrade
|
| Other Financing Activities | -143.95 | -143.95 | - | - | -0.37 | - | Upgrade
|
| Financing Cash Flow | 365.61 | 117.57 | -363.14 | -323.33 | -374.11 | -139.95 | Upgrade
|
| Net Cash Flow | 431.25 | 344.73 | 254.39 | 203.04 | 360.71 | 218.5 | Upgrade
|
| Free Cash Flow | 381.96 | 438.02 | 685.31 | 526.09 | 734.57 | 346.89 | Upgrade
|
| Free Cash Flow Growth | -48.84% | -36.08% | 30.26% | -28.38% | 111.76% | -10.42% | Upgrade
|
| Free Cash Flow Margin | 3.40% | 3.89% | 6.33% | 4.83% | 6.61% | 4.43% | Upgrade
|
| Free Cash Flow Per Share | 0.33 | 0.38 | 0.60 | 0.46 | 0.64 | 0.30 | Upgrade
|
| Cash Income Tax Paid | 570.59 | 598.38 | 497.67 | 521.14 | 672.89 | 390.33 | Upgrade
|
| Levered Free Cash Flow | 313.21 | 450.86 | 459.74 | 556.75 | 348.35 | 322.09 | Upgrade
|
| Unlevered Free Cash Flow | 313.21 | 450.86 | 471.46 | 571.73 | 368.34 | 349.75 | Upgrade
|
| Change in Working Capital | 143.13 | 143.13 | 93.59 | -246.56 | 40.9 | 244.93 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.