Shanghai NAR Industrial Co., Ltd (SHE:002825)
China
· Delayed Price · Currency is CNY 10.11
+0.09 (0.90%)
Apr 29, 2026, 3:04 PM CST
Shanghai NAR Industrial 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 | 92.33 | 143.79 | 126.33 | 100.19 | 351.98 | 61.66 | Upgrade
|
| Depreciation & Amortization | 76.07 | 76.07 | 63.89 | 50.01 | 46.79 | 48.41 | Upgrade
|
| Other Amortization | 3.75 | 3.75 | 1.55 | 0.86 | 0.82 | 1.34 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.28 | -0.28 | -0.02 | 8.6 | -0.75 | -0.55 | Upgrade
|
| Asset Writedown & Restructuring Costs | 17.63 | 17.63 | 0.71 | 7.68 | 23.66 | 19.42 | Upgrade
|
| Loss (Gain) From Sale of Investments | -80.14 | -80.14 | -47.46 | -45.21 | -331.89 | -9.28 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 8.73 | 4.85 | -1.17 | 6.83 | Upgrade
|
| Other Operating Activities | 69.88 | 4.11 | 8.79 | 11.14 | 4.86 | 40.54 | Upgrade
|
| Change in Accounts Receivable | -119.27 | -119.27 | -128.06 | -117.91 | 29.48 | -94.49 | Upgrade
|
| Change in Inventory | -55.51 | -55.51 | -32.83 | -72.44 | 16.07 | -98.7 | Upgrade
|
| Change in Accounts Payable | 102.02 | 102.02 | 115.58 | 201.99 | -60.83 | 157.93 | Upgrade
|
| Change in Other Net Operating Assets | 16.11 | 16.11 | 6.89 | 13.52 | 10.76 | 0.03 | Upgrade
|
| Operating Cash Flow | 117.54 | 103.22 | 116.87 | 156.64 | 127.65 | 127.57 | Upgrade
|
| Operating Cash Flow Growth | -16.38% | -11.68% | -25.39% | 22.71% | 0.07% | 2.27% | Upgrade
|
| Capital Expenditures | -202.03 | -200.79 | -103.05 | -146.74 | -251.32 | -152.81 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.14 | 0.01 | 2.03 | 2.56 | 0.18 | 0.7 | Upgrade
|
| Cash Acquisitions | -9.72 | -9.72 | - | - | -36.99 | - | Upgrade
|
| Divestitures | - | - | - | - | 74.55 | - | Upgrade
|
| Investment in Securities | -71.98 | 99.28 | 80.91 | 13.81 | 22.2 | 38.42 | Upgrade
|
| Other Investing Activities | 100.77 | 9.8 | 6.69 | -5.52 | 3.72 | 8.21 | Upgrade
|
| Investing Cash Flow | -182.82 | -101.41 | -13.43 | -135.89 | -187.67 | -105.47 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 82.9 | Upgrade
|
| Long-Term Debt Issued | - | 597.8 | 338.74 | 360.43 | 146.6 | - | Upgrade
|
| Total Debt Issued | 637.02 | 597.8 | 338.74 | 360.43 | 146.6 | 82.9 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -31.9 | Upgrade
|
| Long-Term Debt Repaid | - | -562.82 | -338.72 | -231.3 | -108.19 | -10.08 | Upgrade
|
| Total Debt Repaid | -649.62 | -562.82 | -338.72 | -231.3 | -108.19 | -41.98 | Upgrade
|
| Net Debt Issued (Repaid) | -12.6 | 34.98 | 0.02 | 129.13 | 38.41 | 40.92 | Upgrade
|
| Issuance of Common Stock | 33.89 | 21.69 | - | 1.04 | 34.52 | 275.17 | Upgrade
|
| Repurchase of Common Stock | - | - | -20.52 | -3.98 | - | - | Upgrade
|
| Common Dividends Paid | -45.72 | -46.33 | -51.87 | -75.76 | -44.48 | -69.93 | Upgrade
|
| Other Financing Activities | 14.03 | 14.03 | 0.39 | 2.39 | 3 | -7.77 | Upgrade
|
| Financing Cash Flow | -10.39 | 24.37 | -71.99 | 52.82 | 31.46 | 238.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.49 | 1.39 | 12.2 | 1.36 | 10.4 | -3.37 | Upgrade
|
| Net Cash Flow | -77.17 | 27.57 | 43.66 | 74.93 | -18.16 | 257.12 | Upgrade
|
| Free Cash Flow | -84.49 | -97.57 | 13.82 | 9.89 | -123.67 | -25.24 | Upgrade
|
| Free Cash Flow Growth | - | - | 39.75% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -4.12% | -4.92% | 0.73% | 0.66% | -7.64% | -1.44% | Upgrade
|
| Free Cash Flow Per Share | -0.25 | -0.29 | 0.04 | 0.03 | -0.36 | -0.08 | Upgrade
|
| Cash Income Tax Paid | 0.1 | 0.5 | -47.95 | -40.52 | -20.91 | -37.03 | Upgrade
|
| Levered Free Cash Flow | -190.37 | - | -123.2 | 8.95 | -95.32 | -71.18 | Upgrade
|
| Unlevered Free Cash Flow | -190.37 | - | -118.46 | 13.13 | -93.25 | -69.33 | Upgrade
|
| Change in Working Capital | -61.7 | -61.7 | -45.65 | 18.53 | 33.36 | -40.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.