Shenzhen Das Intellitech Co., Ltd. (SHE:002421)
China
· Delayed Price · Currency is CNY 2.790
+0.050 (1.82%)
Apr 29, 2026, 3:04 PM CST
Shenzhen Das Intellitech 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 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -665.08 | 25.88 | 114.78 | 211.77 | -499.66 | Upgrade
|
| Depreciation & Amortization | 196.68 | 211.07 | 220.57 | 129.34 | 131.25 | Upgrade
|
| Other Amortization | 15.47 | 74.94 | 12.48 | 11.55 | 44.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.11 | 1.34 | 2.65 | 1.67 | 4.31 | Upgrade
|
| Asset Writedown & Restructuring Costs | 45.99 | 6.95 | 0.03 | 0.61 | 152.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | 282.51 | -1.62 | -0.83 | -13.66 | -13.04 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 98.33 | 67.54 | 240.69 | 523.73 | Upgrade
|
| Other Operating Activities | 204.49 | 140.43 | 116.27 | -109.05 | 294.53 | Upgrade
|
| Change in Accounts Receivable | -38.22 | -520.21 | -157.04 | 100.55 | -1,253 | Upgrade
|
| Change in Inventory | 127.71 | 50.29 | 12.11 | 17.22 | -112.67 | Upgrade
|
| Change in Accounts Payable | -102.72 | -26.57 | -224.22 | 199.2 | 852.96 | Upgrade
|
| Change in Other Net Operating Assets | -28.35 | - | -81.68 | - | -6.43 | Upgrade
|
| Operating Cash Flow | -60.24 | 46.97 | 49.19 | 782.34 | 43.68 | Upgrade
|
| Operating Cash Flow Growth | - | -4.52% | -93.71% | 1691.20% | -84.56% | Upgrade
|
| Capital Expenditures | -90.09 | -256.03 | -426.95 | -481.97 | -739.59 | Upgrade
|
| Sale of Property, Plant & Equipment | 9.27 | 5.97 | 12.53 | 3.84 | 1.96 | Upgrade
|
| Cash Acquisitions | - | -2.7 | - | - | - | Upgrade
|
| Divestitures | 163.28 | - | - | - | 4.22 | Upgrade
|
| Investment in Securities | 7.89 | 134.78 | 213.17 | -185.82 | 110.58 | Upgrade
|
| Other Investing Activities | 83.56 | 9.28 | 6.37 | 17.78 | 6.19 | Upgrade
|
| Investing Cash Flow | 173.9 | -108.7 | -194.88 | -646.18 | -616.65 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 47.06 | Upgrade
|
| Long-Term Debt Issued | 391.42 | 656.7 | 683.27 | 930.06 | 1,422 | Upgrade
|
| Total Debt Issued | 391.42 | 656.7 | 683.27 | 930.06 | 1,469 | Upgrade
|
| Long-Term Debt Repaid | -558.32 | -318.26 | -849.48 | -790.83 | -641.19 | Upgrade
|
| Net Debt Issued (Repaid) | -166.9 | 338.45 | -166.21 | 139.23 | 827.45 | Upgrade
|
| Issuance of Common Stock | - | - | 690.93 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -22.47 | -4.62 | Upgrade
|
| Common Dividends Paid | -115.95 | -178.11 | -265.08 | -159.44 | -206.75 | Upgrade
|
| Other Financing Activities | 136.68 | 3.02 | -32.5 | -47.36 | 64.93 | Upgrade
|
| Financing Cash Flow | -146.18 | 163.36 | 227.15 | -90.05 | 681.01 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.03 | 0.03 | 0.04 | 0.06 | 0.01 | Upgrade
|
| Net Cash Flow | -32.54 | 101.65 | 81.5 | 46.18 | 108.05 | Upgrade
|
| Free Cash Flow | -150.33 | -209.06 | -377.75 | 300.37 | -695.92 | Upgrade
|
| Free Cash Flow Margin | -7.42% | -6.59% | -9.86% | 8.36% | -22.00% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | -0.10 | -0.18 | 0.16 | -0.36 | Upgrade
|
| Cash Income Tax Paid | 133.53 | 103.84 | 121.02 | 8.54 | 138.78 | Upgrade
|
| Levered Free Cash Flow | 450.11 | -680.79 | -210.89 | 119.32 | -120.55 | Upgrade
|
| Unlevered Free Cash Flow | 450.11 | -598.39 | -152.15 | 170.83 | -75.01 | Upgrade
|
| Change in Working Capital | -140.19 | -510.34 | -484.3 | 309.42 | -594.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.