Hillstone Networks Co.,Ltd. (SHA:688030)
China
· Delayed Price · Currency is CNY 16.35
+0.35 (2.19%)
Apr 29, 2026, 3:00 PM CST
Hillstone Networks 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 | -153.62 | -193.54 | -137.21 | -239.81 | -182.48 | 75.53 | Upgrade
|
| Depreciation & Amortization | 47 | 47 | 65.6 | 71.36 | 64.19 | 50.64 | Upgrade
|
| Other Amortization | 14.11 | 14.11 | 1.9 | 2.51 | 2.83 | 1.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.27 | -0.27 | -0.28 | -0.24 | 1.33 | 0.52 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.58 | 3.58 | 3.14 | 1.8 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.07 | -2.07 | -6.09 | -1.71 | -8.27 | -5.77 | Upgrade
|
| Provision & Write-off of Bad Debts | 47.27 | 47.27 | 25.42 | 49.77 | 28.96 | 29.83 | Upgrade
|
| Other Operating Activities | -35.35 | 42.88 | 30.09 | 23.45 | 24.9 | 3.58 | Upgrade
|
| Change in Accounts Receivable | -34.37 | -34.37 | -197.32 | -5.78 | -245.78 | -298.18 | Upgrade
|
| Change in Inventory | -41.19 | -41.19 | -26.68 | 38.57 | -40.38 | -65.06 | Upgrade
|
| Change in Accounts Payable | 15.92 | 15.92 | 157.38 | 21.26 | 67.98 | 78.26 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | 0.11 | -7.15 | 25.16 | Upgrade
|
| Operating Cash Flow | -148.05 | -109.74 | -90.21 | -58.25 | -332.31 | -119.05 | Upgrade
|
| Capital Expenditures | -35.33 | -33.4 | -62.3 | -59.81 | -68.78 | -82.25 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.08 | 0.09 | 0.06 | 0.06 | 0.1 | 0.03 | Upgrade
|
| Investment in Securities | 4 | 60 | -30 | -30 | 80 | -70 | Upgrade
|
| Other Investing Activities | 0.02 | 0.18 | 2.2 | 2.7 | 5.37 | 6.73 | Upgrade
|
| Investing Cash Flow | -31.23 | 26.86 | -90.05 | -87.06 | 16.69 | -145.48 | Upgrade
|
| Short-Term Debt Issued | - | 687.95 | 341.9 | 144.4 | 135.67 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 262.58 | - | Upgrade
|
| Total Debt Issued | 728.23 | 687.95 | 341.9 | 144.4 | 398.25 | - | Upgrade
|
| Short-Term Debt Repaid | - | -515.04 | -242.4 | -154.58 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -20.3 | -19.04 | -29.3 | -23.45 | -17.69 | Upgrade
|
| Total Debt Repaid | -581.34 | -535.34 | -261.44 | -183.88 | -23.45 | -17.69 | Upgrade
|
| Net Debt Issued (Repaid) | 146.89 | 152.61 | 80.46 | -39.48 | 374.8 | -17.69 | Upgrade
|
| Repurchase of Common Stock | - | - | -16.3 | - | - | - | Upgrade
|
| Common Dividends Paid | -14.99 | -12.56 | -7.12 | -4.1 | -22.8 | -18.41 | Upgrade
|
| Other Financing Activities | 5.66 | 2.49 | -0 | -0 | 6.74 | -1.28 | Upgrade
|
| Financing Cash Flow | 137.56 | 142.54 | 57.04 | -43.58 | 358.74 | -37.38 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.47 | -0.26 | 0.02 | 0.14 | 0.39 | -0.37 | Upgrade
|
| Net Cash Flow | -42.19 | 59.41 | -123.2 | -188.75 | 43.52 | -302.28 | Upgrade
|
| Free Cash Flow | -183.37 | -143.14 | -152.52 | -118.07 | -401.09 | -201.3 | Upgrade
|
| Free Cash Flow Margin | -19.63% | -15.71% | -15.30% | -13.10% | -49.42% | -19.60% | Upgrade
|
| Free Cash Flow Per Share | -1.02 | -0.79 | -0.85 | -0.66 | -2.23 | -1.11 | Upgrade
|
| Cash Income Tax Paid | 35.6 | 44.64 | 49.01 | 47.21 | 27.74 | 25.84 | Upgrade
|
| Levered Free Cash Flow | -172.27 | -103.37 | -121.84 | -37.75 | -337.62 | -276.7 | Upgrade
|
| Unlevered Free Cash Flow | -156.23 | -87.33 | -108.81 | -26.46 | -326.93 | -275.59 | Upgrade
|
| Change in Working Capital | -68.7 | -68.7 | -72.78 | 34.62 | -263.79 | -275.36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.