Hainan Haide Capital Management Co., Ltd. (SHE:000567)
China
· Delayed Price · Currency is CNY 6.06
+0.55 (9.98%)
Apr 29, 2026, 3:04 PM CST
SHE:000567 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 702.95 | 380.23 | 330.12 | 879.93 | 700.14 | 383.36 | Upgrade
|
| Depreciation & Amortization | 12.63 | 12.63 | 7.81 | 1.75 | 3.91 | 0.64 | Upgrade
|
| Other Amortization | - | - | 3.78 | 3.81 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 10.36 | 10.36 | 4.88 | -404.81 | -43.12 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.19 | -1.19 | 31.23 | 10.24 | 14.98 | -21.74 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 1.59 | 2.5 | -2.54 | 33.18 | Upgrade
|
| Other Operating Activities | -237.02 | 81.96 | 227 | 187.59 | 136.61 | 98.63 | Upgrade
|
| Change in Accounts Receivable | 790.79 | 790.79 | 78.56 | -951.21 | -663.32 | -1,411 | Upgrade
|
| Change in Accounts Payable | -64.97 | -64.97 | -107 | 134.72 | -8.87 | -37.84 | Upgrade
|
| Change in Other Net Operating Assets | -6.27 | -6.27 | 4.01 | 4.75 | -916.29 | - | Upgrade
|
| Operating Cash Flow | 1,229 | 1,225 | 573.63 | -95.97 | -771.83 | -955.33 | Upgrade
|
| Operating Cash Flow Growth | 133.48% | 113.52% | - | - | - | - | Upgrade
|
| Capital Expenditures | -2.72 | -2.78 | -0.58 | -0.69 | -0.26 | -0.27 | Upgrade
|
| Investment in Securities | -137.4 | -120.04 | 19.71 | -69.57 | -54.76 | 14.54 | Upgrade
|
| Other Investing Activities | 12.95 | 12.3 | 19.83 | 5.37 | 6.28 | 4.59 | Upgrade
|
| Investing Cash Flow | -127.17 | -110.53 | 38.96 | -64.9 | -48.73 | 18.86 | Upgrade
|
| Long-Term Debt Issued | - | 922.3 | 1,354 | 2,040 | 1,374 | 1,265 | Upgrade
|
| Long-Term Debt Repaid | - | -1,735 | -1,257 | -1,248 | -542.25 | -1,050 | Upgrade
|
| Net Debt Issued (Repaid) | -812.93 | -812.35 | 96.28 | 792.46 | 831.75 | 215.25 | Upgrade
|
| Common Dividends Paid | -199.76 | -214.18 | -821.66 | -747.19 | -411.66 | -93.05 | Upgrade
|
| Other Financing Activities | -8 | -10.6 | 10.41 | 269.69 | 0.74 | 0.74 | Upgrade
|
| Financing Cash Flow | -1,021 | -1,037 | -714.97 | 314.96 | 420.84 | 122.94 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.39 | -0.23 | 0.32 | -0.47 | 2.48 | -2.93 | Upgrade
|
| Net Cash Flow | 80.32 | 76.95 | -102.07 | 153.62 | -397.25 | -816.46 | Upgrade
|
| Free Cash Flow | 1,226 | 1,222 | 573.04 | -96.66 | -772.08 | -955.6 | Upgrade
|
| Free Cash Flow Growth | 133.16% | 113.25% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 119.04% | 173.65% | 66.52% | -7.86% | -72.64% | -143.37% | Upgrade
|
| Free Cash Flow Per Share | 0.63 | 0.63 | 0.29 | -0.05 | -0.40 | -0.49 | Upgrade
|
| Cash Interest Paid | 22.35 | 13.8 | 17.37 | 75.43 | 10.85 | - | Upgrade
|
| Cash Income Tax Paid | 82.28 | 89.71 | 123.96 | 131.32 | 126.16 | 55.38 | Upgrade
|
| Levered Free Cash Flow | 1,279 | 1,136 | 298.4 | 377.77 | 519.39 | 175.86 | Upgrade
|
| Unlevered Free Cash Flow | 1,279 | 1,136 | 454.66 | 494.11 | 602.77 | 237.5 | Upgrade
|
| Change in Working Capital | 740.83 | 740.83 | -32.77 | -776.99 | -1,582 | -1,449 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.