Tederic Machinery Co., LTD (SHA:603289)
China
· Delayed Price · Currency is CNY 11.47
-0.20 (-1.71%)
Apr 29, 2026, 3:00 PM CST
SHA:603289 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 | 90.94 | 82.21 | 85.84 | 96.68 | 142.21 | Upgrade
|
| Depreciation & Amortization | 64.83 | 43.79 | 34.7 | 32.56 | 30.28 | Upgrade
|
| Other Amortization | 1.71 | 5.99 | 1.59 | 0.87 | 1.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.03 | 0.02 | -1.88 | 0.39 | -0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | -3.66 | -0.03 | 8.59 | 14.04 | 2.93 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.13 | -4.91 | 16.09 | 11.26 | -18.83 | Upgrade
|
| Provision & Write-off of Bad Debts | - | -1.66 | - | - | - | Upgrade
|
| Other Operating Activities | 23.7 | 8.58 | -2.88 | -14 | 17.22 | Upgrade
|
| Change in Accounts Receivable | -716.19 | -8.71 | -39.14 | -166.77 | -10.1 | Upgrade
|
| Change in Inventory | -12.35 | -57.9 | 11.09 | 5.32 | -43.08 | Upgrade
|
| Change in Accounts Payable | 486.64 | 114.28 | -5.98 | 30.23 | 88.21 | Upgrade
|
| Operating Cash Flow | -68.76 | 180.56 | 104.57 | 7.67 | 209.91 | Upgrade
|
| Operating Cash Flow Growth | - | 72.68% | 1262.67% | -96.34% | 19.27% | Upgrade
|
| Capital Expenditures | -97.24 | -122.42 | -337.19 | -259.92 | -129.54 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.5 | 3.16 | 3.63 | 0.2 | 0.04 | Upgrade
|
| Cash Acquisitions | - | 1.96 | - | - | - | Upgrade
|
| Investment in Securities | 0.07 | 131.88 | 81.78 | 246.78 | -433.86 | Upgrade
|
| Other Investing Activities | 37.98 | 2.73 | - | 10.73 | 12.77 | Upgrade
|
| Investing Cash Flow | -56.69 | 17.32 | -251.78 | -2.2 | -550.59 | Upgrade
|
| Short-Term Debt Issued | - | 886.21 | 384.57 | 221.34 | - | Upgrade
|
| Long-Term Debt Issued | 748.66 | - | - | - | - | Upgrade
|
| Total Debt Issued | 748.66 | 886.21 | 384.57 | 221.34 | - | Upgrade
|
| Short-Term Debt Repaid | - | -375 | -110.98 | -221.34 | - | Upgrade
|
| Long-Term Debt Repaid | -751.86 | - | -0.14 | -1.72 | -2.07 | Upgrade
|
| Total Debt Repaid | -751.86 | -375 | -111.13 | -223.06 | -2.07 | Upgrade
|
| Net Debt Issued (Repaid) | -3.2 | 511.21 | 273.44 | -1.72 | -2.07 | Upgrade
|
| Issuance of Common Stock | - | - | 13.6 | - | 194.1 | Upgrade
|
| Repurchase of Common Stock | - | -12.34 | -0.81 | -22.27 | -5.57 | Upgrade
|
| Common Dividends Paid | -50.48 | -47.12 | -47.06 | -59.47 | -59.14 | Upgrade
|
| Other Financing Activities | - | -0.81 | - | - | -1.85 | Upgrade
|
| Financing Cash Flow | -53.67 | 450.94 | 239.17 | -83.46 | 125.47 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.78 | -10.51 | 1.55 | -2.03 | -15.29 | Upgrade
|
| Net Cash Flow | -168.34 | 638.31 | 93.5 | -80.02 | -230.5 | Upgrade
|
| Free Cash Flow | -166 | 58.15 | -232.62 | -252.24 | 80.37 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -16.19% | Upgrade
|
| Free Cash Flow Margin | -13.76% | 5.07% | -23.22% | -21.27% | 7.32% | Upgrade
|
| Free Cash Flow Per Share | -0.55 | 0.20 | -0.79 | -0.86 | 0.28 | Upgrade
|
| Cash Income Tax Paid | -0.38 | 4.14 | 17.09 | 2.78 | 20.56 | Upgrade
|
| Levered Free Cash Flow | -277.17 | -37.85 | -230.71 | -240.11 | 44.33 | Upgrade
|
| Unlevered Free Cash Flow | -277.17 | -30.33 | -227.64 | -239.56 | 44.6 | Upgrade
|
| Change in Working Capital | -244.16 | 46.58 | -37.49 | -134.11 | 35.08 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.