Beijing YanDong MicroElectronic Co., Ltd. (SHA:688172)
China
· Delayed Price · Currency is CNY 39.91
+0.38 (0.96%)
At close: Apr 29, 2026
SHA:688172 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 - 2019 |
|---|---|---|---|---|---|---|---|
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 - 2019 |
| Net Income | -612.71 | -564.28 | -178.12 | 452.29 | 462.13 | 550.44 | Upgrade
|
| Depreciation & Amortization | 638.4 | 638.4 | 451.53 | 353.1 | 300.76 | 247.4 | Upgrade
|
| Other Amortization | 19.08 | 19.08 | 7.52 | 0.32 | 0.44 | 0.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.83 | 0.83 | -31.75 | -21.59 | -20.46 | -57.24 | Upgrade
|
| Asset Writedown & Restructuring Costs | 226.67 | 226.67 | 1.08 | 0.02 | 1.2 | 4.58 | Upgrade
|
| Loss (Gain) From Sale of Investments | -567.33 | -567.33 | -17.44 | -13.84 | -8.28 | -8.91 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 30.81 | 13.79 | 14.02 | -4.55 | Upgrade
|
| Other Operating Activities | -183.66 | 38.96 | 208.71 | 32.49 | 129.51 | 100.09 | Upgrade
|
| Change in Accounts Receivable | 67.96 | 67.96 | -86.77 | -507.83 | -120.32 | -254.41 | Upgrade
|
| Change in Inventory | -226.67 | -226.67 | -162.77 | 106.56 | -292.79 | -353.77 | Upgrade
|
| Change in Accounts Payable | 1,163 | 1,163 | 206.43 | 24.74 | 326.06 | 178.12 | Upgrade
|
| Operating Cash Flow | 309.3 | 580.34 | 318.68 | 402.77 | 796.39 | 441.61 | Upgrade
|
| Operating Cash Flow Growth | -14.61% | 82.11% | -20.88% | -49.43% | 80.34% | 13.86% | Upgrade
|
| Capital Expenditures | -17,500 | -13,761 | -3,573 | -2,369 | -2,151 | -784.28 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.18 | 0.23 | 165.7 | 38.73 | 10.91 | 201.78 | Upgrade
|
| Investment in Securities | 518.67 | 646.24 | 1,942 | -2,136 | -50 | 9.93 | Upgrade
|
| Other Investing Activities | -2,556 | -4,281 | 28.67 | - | 1.1 | 0.32 | Upgrade
|
| Investing Cash Flow | -19,537 | -17,396 | -1,436 | -4,467 | -2,189 | -572.25 | Upgrade
|
| Long-Term Debt Issued | - | 3,984 | 123.14 | 84.14 | 199.7 | 618.73 | Upgrade
|
| Long-Term Debt Repaid | - | -1,689 | -963.28 | -206.31 | -187.4 | -155.23 | Upgrade
|
| Total Debt Repaid | -651.16 | -1,689 | -963.28 | -206.31 | -187.4 | -155.23 | Upgrade
|
| Net Debt Issued (Repaid) | 6,772 | 2,295 | -840.14 | -122.17 | 12.3 | 463.5 | Upgrade
|
| Issuance of Common Stock | 4,006 | 4,006 | 25.28 | - | 3,771 | 4,500 | Upgrade
|
| Common Dividends Paid | -69.53 | -42.03 | -76.64 | -25.11 | -43.39 | -42.81 | Upgrade
|
| Other Financing Activities | 5,346 | 4,837 | 6,391 | -9.1 | - | - | Upgrade
|
| Financing Cash Flow | 16,054 | 11,095 | 5,499 | -156.38 | 3,740 | 4,921 | Upgrade
|
| Foreign Exchange Rate Adjustments | -34 | -37.36 | -4.47 | 0.17 | 0.66 | -0.19 | Upgrade
|
| Net Cash Flow | -3,207 | -5,757 | 4,377 | -4,220 | 2,349 | 4,790 | Upgrade
|
| Free Cash Flow | -17,190 | -13,181 | -3,254 | -1,967 | -1,354 | -342.67 | Upgrade
|
| Free Cash Flow Margin | -856.99% | -718.98% | -190.91% | -92.47% | -62.27% | -16.84% | Upgrade
|
| Free Cash Flow Per Share | -12.43 | -10.02 | -2.74 | -1.65 | -1.32 | -0.49 | Upgrade
|
| Cash Income Tax Paid | - | -27.09 | -117.36 | 74.41 | -166.42 | 105.74 | Upgrade
|
| Levered Free Cash Flow | -18,985 | -14,547 | -1,562 | -2,153 | -1,604 | -776.5 | Upgrade
|
| Unlevered Free Cash Flow | -18,985 | -14,547 | -1,544 | -2,137 | -1,586 | -771.41 | Upgrade
|
| Change in Working Capital | 788.02 | 788.02 | -153.66 | -413.83 | -82.91 | -390.49 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.