Shanghai Automobile Air-Conditioner Accessories Co., Ltd. (SHA:603107)
China
· Delayed Price · Currency is CNY 14.29
+0.08 (0.56%)
At close: Apr 29, 2026
SHA:603107 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2017 |
| Net Income | 152.5 | 153.35 | 189.45 | 161.48 | 129.48 | 95.29 | Upgrade
|
| Depreciation & Amortization | 81.75 | 81.75 | 65.41 | 52.96 | 50.59 | - | Upgrade
|
| Other Amortization | 5.61 | 5.61 | 5.32 | 5.39 | 4.33 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.24 | -1.24 | -15.58 | -0.11 | 0.47 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.45 | 5.45 | 0.5 | 0.68 | 3.63 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -12.3 | -12.3 | -11.47 | -11.27 | -12.33 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 9.43 | 4.92 | 3.44 | - | Upgrade
|
| Other Operating Activities | -27.8 | 2.76 | 37.84 | -0.14 | 6.32 | 43.19 | Upgrade
|
| Change in Accounts Receivable | -66.48 | -66.48 | -114.46 | -157.42 | -82.12 | - | Upgrade
|
| Change in Inventory | -93.56 | -93.56 | -53.43 | -54.28 | -40.1 | - | Upgrade
|
| Change in Accounts Payable | 118.53 | 118.53 | 21.06 | 97.52 | 73.65 | - | Upgrade
|
| Operating Cash Flow | 153.22 | 184.64 | 131.05 | 96.4 | 137.24 | 138.48 | Upgrade
|
| Operating Cash Flow Growth | 19.41% | 40.89% | 35.94% | -29.76% | -0.89% | 38.25% | Upgrade
|
| Capital Expenditures | -126.72 | -130.58 | -169.31 | -133.48 | -136.47 | -73.86 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.95 | 1.63 | 20.82 | 1.22 | 0.82 | 1.05 | Upgrade
|
| Investment in Securities | -0.69 | -0.69 | -3.9 | - | - | - | Upgrade
|
| Other Investing Activities | 1.52 | -61.13 | 19.84 | 8 | 16.54 | 10.01 | Upgrade
|
| Investing Cash Flow | -124.93 | -190.78 | -132.55 | -124.26 | -119.11 | -62.8 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 8.06 | - | Upgrade
|
| Long-Term Debt Issued | - | 10 | - | 203.89 | 259.62 | 167 | Upgrade
|
| Total Debt Issued | 10 | 10 | - | 203.89 | 267.69 | 167 | Upgrade
|
| Long-Term Debt Repaid | - | -112.78 | -87.9 | -290.55 | -163.36 | -190 | Upgrade
|
| Net Debt Issued (Repaid) | - | -102.78 | -87.9 | -86.66 | 104.33 | -23 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1,091 | - | - | Upgrade
|
| Common Dividends Paid | -101.49 | -102.08 | -108.78 | -48.84 | -70.36 | -81.81 | Upgrade
|
| Other Financing Activities | -17.6 | -18.05 | 17.14 | -57.11 | - | -13.11 | Upgrade
|
| Financing Cash Flow | -119.09 | -222.92 | -179.53 | 898.47 | 33.97 | -117.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.61 | 1.38 | -15.32 | 6.51 | 6.65 | -2.51 | Upgrade
|
| Net Cash Flow | -93.41 | -227.68 | -196.35 | 877.12 | 58.75 | -44.74 | Upgrade
|
| Free Cash Flow | 26.51 | 54.05 | -38.25 | -37.08 | 0.77 | 64.62 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -98.80% | 53.94% | Upgrade
|
| Free Cash Flow Margin | 1.19% | 2.41% | -1.78% | -1.94% | 0.05% | 4.64% | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.16 | -0.11 | -0.14 | 0.00 | 0.26 | Upgrade
|
| Cash Income Tax Paid | - | 7.44 | 22.22 | 32.28 | 25.28 | 26.75 | Upgrade
|
| Levered Free Cash Flow | -40.41 | -12.39 | -142.52 | -69.48 | -8.33 | 1.09 | Upgrade
|
| Unlevered Free Cash Flow | -40.41 | -12.39 | -136.65 | -65.48 | -4.4 | 5.18 | Upgrade
|
| Change in Working Capital | -50.75 | -50.75 | -149.86 | -117.5 | -48.68 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.