Shandong Huapeng Glass Co.,Ltd. (SHA:603021)
China
· Delayed Price · Currency is CNY 7.77
+0.36 (4.86%)
Mar 10, 2026, 3:00 PM CST
Shandong Huapeng Glass Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | -145.87 | -147.07 | -291.53 | -379.79 | -364.73 | 49.05 | Upgrade
|
| Depreciation & Amortization | 93.29 | 93.29 | 107.83 | 129.78 | 131.88 | 114.9 | Upgrade
|
| Other Amortization | 0.22 | 0.22 | - | 0.19 | 0.68 | 3.62 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.59 | -1.59 | 20.13 | -6.15 | 3.69 | -140.95 | Upgrade
|
| Asset Writedown & Restructuring Costs | 43.48 | 43.48 | 48.59 | 124.02 | 71.55 | 7.49 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.45 | -0.45 | -1.96 | -10.22 | 2.88 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 7.93 | 7.93 | 15.13 | 81.58 | 70.87 | 53.61 | Upgrade
|
| Other Operating Activities | 70.9 | 77.33 | 92.92 | 101.98 | 140.23 | 123.47 | Upgrade
|
| Change in Accounts Receivable | 30.11 | 30.11 | 48.2 | -67.86 | -111.04 | -224.73 | Upgrade
|
| Change in Inventory | 4.05 | 4.05 | 119.26 | 26.69 | -54.95 | 24.12 | Upgrade
|
| Change in Accounts Payable | -62.15 | -62.15 | -151.98 | 44.84 | 28.82 | -53.98 | Upgrade
|
| Operating Cash Flow | 39.92 | 45.14 | 29.14 | 31.97 | -82.24 | -51.72 | Upgrade
|
| Operating Cash Flow Growth | -53.34% | 54.92% | -8.87% | - | - | - | Upgrade
|
| Capital Expenditures | -9.04 | -3.8 | -28.73 | -23.41 | -61.74 | -87.01 | Upgrade
|
| Sale of Property, Plant & Equipment | -0.02 | 49.62 | 2.44 | 100.35 | 63.82 | 56.58 | Upgrade
|
| Divestitures | - | - | 81.01 | 155.22 | - | - | Upgrade
|
| Investment in Securities | - | - | 0.5 | -0.5 | 0.83 | 0.53 | Upgrade
|
| Other Investing Activities | - | - | - | 15.11 | -0.01 | -0.5 | Upgrade
|
| Investing Cash Flow | -9.07 | 45.82 | 55.21 | 246.78 | 2.9 | -30.4 | Upgrade
|
| Short-Term Debt Issued | - | 430 | 455 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 192 | 195 | 1,297 | 1,315 | 759.12 | Upgrade
|
| Total Debt Issued | 602 | 622 | 650 | 1,297 | 1,315 | 759.12 | Upgrade
|
| Short-Term Debt Repaid | - | -455 | -639.9 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -195.95 | -17 | -1,373 | -1,045 | -1,344 | Upgrade
|
| Total Debt Repaid | -625.95 | -650.95 | -656.9 | -1,373 | -1,045 | -1,344 | Upgrade
|
| Net Debt Issued (Repaid) | -23.95 | -28.95 | -6.9 | -76.67 | 269.9 | -584.81 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -33.18 | - | Upgrade
|
| Common Dividends Paid | -24.75 | -26.68 | -40.6 | -47.69 | -47.98 | -37.39 | Upgrade
|
| Other Financing Activities | 0.36 | -31.58 | -87.59 | -102.59 | -181.48 | 747.93 | Upgrade
|
| Financing Cash Flow | -48.34 | -87.22 | -135.09 | -226.95 | 7.26 | 125.74 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.09 | 0.04 | 0.04 | 0.01 | 0.02 | -0.15 | Upgrade
|
| Net Cash Flow | -17.41 | 3.78 | -50.7 | 51.8 | -72.06 | 43.45 | Upgrade
|
| Free Cash Flow | 30.87 | 41.34 | 0.41 | 8.57 | -143.98 | -138.74 | Upgrade
|
| Free Cash Flow Growth | -48.19% | 10077.44% | -95.26% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 7.83% | 10.04% | 0.07% | 1.11% | -16.81% | -13.96% | Upgrade
|
| Free Cash Flow Per Share | 0.10 | 0.13 | 0.00 | 0.02 | -0.45 | -0.42 | Upgrade
|
| Cash Income Tax Paid | 23.02 | 25.86 | 24.55 | 8.09 | 32.98 | 40.25 | Upgrade
|
| Levered Free Cash Flow | 27.01 | -8.51 | 88.08 | 271.63 | -103.5 | -281.97 | Upgrade
|
| Unlevered Free Cash Flow | 75.13 | 39.17 | 133.9 | 334.11 | -35.29 | -223.03 | Upgrade
|
| Change in Working Capital | -28 | -28 | 38.03 | -9.41 | -139.29 | -262.9 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.