Xinyu Iron & Steel Co., Ltd (SHA:600782)
China
· Delayed Price · Currency is CNY 3.170
+0.040 (1.28%)
Apr 29, 2026, 3:00 PM CST
Xinyu Iron & Steel 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 | -709.86 | 33.19 | 32.78 | 497.74 | 1,046 | 4,351 | Upgrade
|
| Depreciation & Amortization | 1,354 | 1,354 | 1,095 | 1,100 | 1,150 | 1,061 | Upgrade
|
| Other Amortization | 2.14 | 2.14 | 18.72 | 3.76 | 2.19 | 1.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.95 | -0.95 | -0.2 | -22.47 | 23.79 | 19.16 | Upgrade
|
| Asset Writedown & Restructuring Costs | 179.89 | 179.89 | 19.46 | 58.44 | 220.19 | 34.09 | Upgrade
|
| Loss (Gain) From Sale of Investments | -341.19 | -341.19 | -917.86 | -740.05 | -330.32 | -329.07 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 36.39 | 68.96 | -19.55 | 81.37 | Upgrade
|
| Other Operating Activities | -1,716 | 114.79 | 394.44 | 209.65 | 366.25 | 392.23 | Upgrade
|
| Change in Accounts Receivable | 882.92 | 882.92 | 4,581 | -122.59 | 3,535 | -5,229 | Upgrade
|
| Change in Inventory | 1,588 | 1,588 | 489.4 | 1,040 | 23.06 | -176.2 | Upgrade
|
| Change in Accounts Payable | -3,440 | -3,440 | -2,863 | -2,090 | -4,560 | 4,607 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | -1,315 | - | Upgrade
|
| Operating Cash Flow | -2,327 | 247.07 | 2,714 | -123.61 | 78.11 | 4,806 | Upgrade
|
| Operating Cash Flow Growth | - | -90.90% | - | - | -98.38% | 34.41% | Upgrade
|
| Capital Expenditures | -937.18 | -2,675 | -692.59 | -2,324 | -1,164 | -1,256 | Upgrade
|
| Sale of Property, Plant & Equipment | 18.51 | 2.77 | 0.02 | 165.71 | 2.89 | 33.03 | Upgrade
|
| Cash Acquisitions | -150.7 | -150.7 | - | -344.8 | - | - | Upgrade
|
| Divestitures | - | - | -39.22 | 61 | 265.53 | - | Upgrade
|
| Investment in Securities | 3,504 | 3,815 | -757.25 | -786 | 1,859 | -2,410 | Upgrade
|
| Other Investing Activities | 531.46 | 493 | 412.67 | 679.76 | 397.34 | 237.75 | Upgrade
|
| Investing Cash Flow | 2,966 | 1,485 | -1,076 | -2,549 | 1,361 | -3,396 | Upgrade
|
| Long-Term Debt Issued | - | 2,044 | 2,953 | 6,733 | 5,930 | 10,453 | Upgrade
|
| Total Debt Issued | 1,329 | 2,044 | 2,953 | 6,733 | 5,930 | 10,453 | Upgrade
|
| Long-Term Debt Repaid | - | -4,334 | -4,045 | -3,762 | -6,088 | -10,314 | Upgrade
|
| Total Debt Repaid | -2,423 | -4,334 | -4,045 | -3,762 | -6,088 | -10,314 | Upgrade
|
| Net Debt Issued (Repaid) | -1,093 | -2,290 | -1,092 | 2,972 | -157.77 | 138.94 | Upgrade
|
| Issuance of Common Stock | 82.48 | 82.48 | - | 79 | - | - | Upgrade
|
| Common Dividends Paid | -134.95 | -142.21 | -610.05 | -433.79 | -1,696 | -1,088 | Upgrade
|
| Other Financing Activities | 506.31 | 209.98 | -3.8 | -10.4 | -73.63 | -65.63 | Upgrade
|
| Financing Cash Flow | -639.61 | -2,140 | -1,706 | 2,606 | -1,928 | -1,015 | Upgrade
|
| Foreign Exchange Rate Adjustments | -22.83 | -22.66 | -21.88 | -19.16 | 6.19 | 5.23 | Upgrade
|
| Net Cash Flow | -22.88 | -430.83 | -90.23 | -84.91 | -482.41 | 400.74 | Upgrade
|
| Free Cash Flow | -3,264 | -2,428 | 2,021 | -2,448 | -1,086 | 3,550 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 35.95% | Upgrade
|
| Free Cash Flow Margin | -9.48% | -6.78% | 4.83% | -3.44% | -1.10% | 3.38% | Upgrade
|
| Free Cash Flow Per Share | -0.73 | -0.55 | 0.62 | -0.79 | -0.34 | 1.13 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 30.17 | 41.86 | Upgrade
|
| Cash Income Tax Paid | 556.24 | 618.14 | 577.44 | 749.64 | 1,837 | 1,575 | Upgrade
|
| Levered Free Cash Flow | -8,379 | -10,067 | 5,732 | -1,916 | -527.57 | 3,864 | Upgrade
|
| Unlevered Free Cash Flow | -8,379 | -10,067 | 5,826 | -1,840 | -419.68 | 4,036 | Upgrade
|
| Change in Working Capital | -1,095 | -1,095 | 2,035 | -1,300 | -2,381 | -805.84 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.