Fuda Alloy Materials Co.,Ltd (SHA:603045)
China
· Delayed Price · Currency is CNY 46.68
+4.24 (9.99%)
Apr 30, 2026, 11:26 AM CST
SHA:603045 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 106.42 | 45.63 | 40.86 | 29.77 | 57.09 | Upgrade
|
| Depreciation & Amortization | 58.83 | 49.46 | 50.08 | 49.78 | 54.34 | Upgrade
|
| Other Amortization | 0.61 | 1.28 | 0.75 | 0.83 | 0.75 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.92 | 1.42 | 0.74 | 0.66 | -0.56 | Upgrade
|
| Asset Writedown & Restructuring Costs | 6.28 | 0.39 | 1.71 | - | 5.66 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0 | -0 | -0.05 | -0.2 | -2.66 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 13.22 | 6.73 | -1.13 | -0.63 | Upgrade
|
| Other Operating Activities | 64.62 | 55.83 | 48.8 | 51.83 | 54.72 | Upgrade
|
| Change in Accounts Receivable | -283.74 | -304.38 | -176.79 | 71.87 | 11.64 | Upgrade
|
| Change in Inventory | -174.11 | -130.01 | -85.87 | 122.62 | -179.6 | Upgrade
|
| Change in Accounts Payable | -177.37 | -205.85 | 18.8 | -73.06 | -134.47 | Upgrade
|
| Change in Other Net Operating Assets | 104.81 | 104.86 | -23.45 | 0 | -12.62 | Upgrade
|
| Operating Cash Flow | -296.29 | -367.75 | -117.68 | 253.27 | -150.55 | Upgrade
|
| Capital Expenditures | -55.87 | -49 | -40.37 | -94.95 | -133.94 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.46 | 0.59 | 3.69 | 0.08 | 14.74 | Upgrade
|
| Investment in Securities | -0.5 | 1 | 2 | 77 | -13 | Upgrade
|
| Other Investing Activities | 0.78 | 0.01 | 0.05 | 0.2 | 0.03 | Upgrade
|
| Investing Cash Flow | -55.13 | -47.4 | -34.63 | -17.67 | -132.17 | Upgrade
|
| Short-Term Debt Issued | - | 91.58 | 13.21 | - | - | Upgrade
|
| Long-Term Debt Issued | 1,892 | 1,374 | 1,187 | 922.27 | 1,080 | Upgrade
|
| Total Debt Issued | 1,892 | 1,466 | 1,200 | 922.27 | 1,080 | Upgrade
|
| Short-Term Debt Repaid | - | -6.66 | -92.16 | - | - | Upgrade
|
| Long-Term Debt Repaid | -1,499 | -1,078 | -868.11 | -1,177 | -807.83 | Upgrade
|
| Total Debt Repaid | -1,499 | -1,085 | -960.27 | -1,177 | -807.83 | Upgrade
|
| Net Debt Issued (Repaid) | 393.44 | 381.13 | 239.85 | -254.29 | 272.07 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -0 | -0.01 | Upgrade
|
| Common Dividends Paid | -56.22 | -55.59 | -50.37 | -45.52 | -52.1 | Upgrade
|
| Dividends Paid | -56.22 | -55.59 | -50.37 | -45.52 | -52.1 | Upgrade
|
| Other Financing Activities | 111.5 | -7.42 | -6.02 | -7.41 | -19.08 | Upgrade
|
| Financing Cash Flow | 448.72 | 318.11 | 183.46 | -307.22 | 200.89 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.25 | 2.14 | 0.95 | 0.01 | -0.09 | Upgrade
|
| Net Cash Flow | 100.55 | -94.9 | 32.09 | -71.61 | -81.92 | Upgrade
|
| Free Cash Flow | -352.16 | -416.75 | -158.05 | 158.31 | -284.49 | Upgrade
|
| Free Cash Flow Margin | -6.99% | -10.82% | -5.66% | 7.22% | -9.71% | Upgrade
|
| Free Cash Flow Per Share | -2.60 | -3.08 | -1.17 | 1.17 | -2.10 | Upgrade
|
| Cash Interest Paid | - | 9.52 | 6.15 | 6.76 | 13.13 | Upgrade
|
| Cash Income Tax Paid | 23.96 | 16.31 | 23.73 | -5.93 | 32.59 | Upgrade
|
| Levered Free Cash Flow | -165.23 | -360.81 | -185.33 | 98.72 | -288.54 | Upgrade
|
| Unlevered Free Cash Flow | -165.23 | -322.06 | -152.19 | 132.88 | -249.68 | Upgrade
|
| Change in Working Capital | -533.97 | -534.98 | -267.31 | 121.74 | -319.27 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.