Xinzhi Group Co., Ltd. (SHE:002664)
China
· Delayed Price · Currency is CNY 19.84
+0.24 (1.22%)
Apr 29, 2026, 3:04 PM CST
Xinzhi Group 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 | 155.81 | 133.68 | 21.08 | 242.74 | 210.88 | 204 | Upgrade
|
| Depreciation & Amortization | 300.68 | 300.68 | 208.75 | 167.89 | 120.02 | 94.59 | Upgrade
|
| Other Amortization | 7.44 | 7.44 | 4.69 | 4.85 | 0.47 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.43 | -0.43 | 0.14 | 1.45 | -0.1 | -0.08 | Upgrade
|
| Asset Writedown & Restructuring Costs | 8.38 | 8.38 | 7.67 | 16.11 | 4.44 | 1.21 | Upgrade
|
| Loss (Gain) From Sale of Investments | -8.38 | -8.38 | -0.75 | 0.51 | -3.52 | -7.4 | Upgrade
|
| Provision & Write-off of Bad Debts | -3.69 | -3.69 | 5.57 | 14.68 | 1.25 | -5.38 | Upgrade
|
| Other Operating Activities | -107.99 | 157.84 | 116.54 | 82.09 | -37.83 | -33.34 | Upgrade
|
| Change in Accounts Receivable | 1,138 | 1,138 | -1,038 | -692.16 | -152.63 | 344.95 | Upgrade
|
| Change in Inventory | -263.91 | -263.91 | -197.06 | -59.17 | -247.47 | -210.9 | Upgrade
|
| Change in Accounts Payable | -1,095 | -1,095 | 1,379 | 549.14 | 334.39 | -486.95 | Upgrade
|
| Change in Other Net Operating Assets | 3.75 | 3.75 | 6.76 | 7.41 | 17.95 | 13.26 | Upgrade
|
| Operating Cash Flow | 135.98 | 379.67 | 519.01 | 357.16 | 199.46 | -89.86 | Upgrade
|
| Operating Cash Flow Growth | -73.06% | -26.85% | 45.32% | 79.06% | - | - | Upgrade
|
| Capital Expenditures | -752.69 | -778.5 | -791.56 | -747.77 | -464.23 | -302.71 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.72 | 4.78 | 21.88 | 10.1 | 0.5 | 2.61 | Upgrade
|
| Divestitures | -0.45 | - | - | - | - | 328 | Upgrade
|
| Investment in Securities | -5 | -5 | - | 47.04 | -10 | 35 | Upgrade
|
| Other Investing Activities | 68.2 | 8.38 | 0.75 | 2.22 | 1.72 | 7.71 | Upgrade
|
| Investing Cash Flow | -685.22 | -770.34 | -768.93 | -688.4 | -472 | 70.61 | Upgrade
|
| Short-Term Debt Issued | - | 2,076 | 1,884 | 949.73 | 1,949 | 1,955 | Upgrade
|
| Long-Term Debt Issued | - | 2,663 | 2,037 | 1,447 | 1,134 | 568 | Upgrade
|
| Total Debt Issued | 4,652 | 4,739 | 3,920 | 2,397 | 3,083 | 2,523 | Upgrade
|
| Short-Term Debt Repaid | - | -1,966 | -1,810 | -1,575 | -2,015 | -1,015 | Upgrade
|
| Long-Term Debt Repaid | - | -2,682 | -1,846 | -517.44 | -867.68 | -475 | Upgrade
|
| Total Debt Repaid | -4,390 | -4,648 | -3,656 | -2,092 | -2,883 | -1,490 | Upgrade
|
| Net Debt Issued (Repaid) | 261.76 | 91.04 | 264.76 | 304.64 | 199.47 | 1,033 | Upgrade
|
| Issuance of Common Stock | 8.57 | 10.01 | 12.97 | 30.45 | - | 26.27 | Upgrade
|
| Common Dividends Paid | -66.13 | -71.13 | -87.67 | -64.96 | -48.96 | -52.01 | Upgrade
|
| Other Financing Activities | 157.5 | 141.96 | 342.42 | 303.01 | -32.48 | -800.48 | Upgrade
|
| Financing Cash Flow | 361.7 | 171.88 | 532.49 | 573.13 | 118.03 | 206.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.53 | 3.75 | 3.83 | 0.57 | 6.33 | -4.17 | Upgrade
|
| Net Cash Flow | -187.01 | -215.03 | 286.4 | 242.46 | -148.19 | 183.3 | Upgrade
|
| Free Cash Flow | -616.71 | -398.83 | -272.54 | -390.61 | -264.77 | -392.56 | Upgrade
|
| Free Cash Flow Margin | -9.89% | -6.54% | -4.61% | -8.46% | -7.12% | -11.70% | Upgrade
|
| Free Cash Flow Per Share | -1.52 | -0.98 | -0.65 | -0.97 | -0.65 | -0.98 | Upgrade
|
| Cash Income Tax Paid | 26.36 | 36.86 | 34.26 | 28.4 | 7.85 | 75.77 | Upgrade
|
| Levered Free Cash Flow | -1,381 | -258.24 | -103.73 | -423.03 | -43.39 | -46.14 | Upgrade
|
| Unlevered Free Cash Flow | -1,346 | -221.57 | -67.26 | -396.01 | -27.3 | -38.54 | Upgrade
|
| Change in Working Capital | -215.84 | -215.84 | 155.32 | -173.15 | -96.17 | -343.46 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.