Shenzhen Zhaowei Machinery & Electronics Co., Ltd. (SHE:003021)
China
· Delayed Price · Currency is CNY 93.58
+0.83 (0.89%)
Apr 29, 2026, 10:45 AM CST
SHE:003021 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 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 254.29 | 225.09 | 179.92 | 150.5 | 147.55 | Upgrade
|
| Depreciation & Amortization | 95.53 | 77.53 | 67.6 | 61.96 | 52.51 | Upgrade
|
| Other Amortization | 10.11 | 5.34 | 4.37 | 5.39 | 6.66 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.03 | -0.14 | -1.59 | 0.16 | -0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | -18.97 | 0.88 | 0.46 | 11.77 | 8.17 | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.12 | -31.61 | -37.11 | -13.75 | -16.31 | Upgrade
|
| Provision & Write-off of Bad Debts | -1.26 | 6.59 | 6.21 | - | - | Upgrade
|
| Other Operating Activities | 10.69 | 3.85 | 7.68 | -1.99 | 4.32 | Upgrade
|
| Change in Accounts Receivable | -78.99 | -167.6 | -60.04 | -53.1 | 172.58 | Upgrade
|
| Change in Inventory | -22.08 | -23.21 | 7.76 | -27.96 | -17.28 | Upgrade
|
| Change in Accounts Payable | -116.88 | 12.24 | 20.33 | 88.95 | -141.29 | Upgrade
|
| Change in Other Net Operating Assets | 36.25 | 7.55 | -9.31 | 2.32 | 6.99 | Upgrade
|
| Operating Cash Flow | 159.41 | 123.68 | 195.98 | 224.36 | 222.09 | Upgrade
|
| Operating Cash Flow Growth | 28.89% | -36.89% | -12.65% | 1.02% | 50.61% | Upgrade
|
| Capital Expenditures | -170.52 | -168.64 | -206.1 | -260.57 | -235.55 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.15 | 0.31 | 0.09 | 0.27 | 0.52 | Upgrade
|
| Investment in Securities | -75.35 | 32.11 | -22.02 | -305.66 | -1,175 | Upgrade
|
| Other Investing Activities | 48.31 | 66.45 | 46.72 | 32.59 | 19.78 | Upgrade
|
| Investing Cash Flow | -197.42 | -69.78 | -181.31 | -533.36 | -1,390 | Upgrade
|
| Short-Term Debt Issued | 428.4 | 192.91 | 50.41 | 52.76 | 54.67 | Upgrade
|
| Total Debt Issued | 428.4 | 192.91 | 50.41 | 52.76 | 54.67 | Upgrade
|
| Short-Term Debt Repaid | -369 | -35 | -29 | - | - | Upgrade
|
| Long-Term Debt Repaid | -5.5 | -5.85 | -8.13 | -12.52 | -12.31 | Upgrade
|
| Total Debt Repaid | -374.5 | -40.85 | -37.13 | -12.52 | -12.31 | Upgrade
|
| Net Debt Issued (Repaid) | 53.9 | 152.06 | 13.27 | 40.24 | 42.37 | Upgrade
|
| Issuance of Common Stock | 22.82 | 26.96 | - | 4.69 | 16.98 | Upgrade
|
| Repurchase of Common Stock | -0.15 | -8.08 | -7.26 | -6.33 | - | Upgrade
|
| Common Dividends Paid | -68.23 | -94.48 | -29.92 | -34.4 | -106.2 | Upgrade
|
| Other Financing Activities | -11.39 | 0.87 | -40.2 | 22.85 | -8.54 | Upgrade
|
| Financing Cash Flow | -3.06 | 77.33 | -64.12 | 27.05 | -55.39 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.97 | 1.85 | -3.84 | 5.12 | -2.3 | Upgrade
|
| Net Cash Flow | -43.04 | 133.08 | -53.28 | -276.83 | -1,226 | Upgrade
|
| Free Cash Flow | -11.11 | -44.96 | -10.12 | -36.21 | -13.46 | Upgrade
|
| Free Cash Flow Margin | -0.65% | -2.95% | -0.84% | -3.14% | -1.18% | Upgrade
|
| Free Cash Flow Per Share | -0.05 | -0.19 | -0.04 | -0.15 | -0.06 | Upgrade
|
| Cash Interest Paid | - | - | 0.25 | 0.31 | - | Upgrade
|
| Cash Income Tax Paid | 81.59 | 61.52 | 44.71 | 35.49 | 47.5 | Upgrade
|
| Levered Free Cash Flow | -60.44 | 50.84 | -214.07 | -73.44 | -38.81 | Upgrade
|
| Unlevered Free Cash Flow | -58.86 | 52.34 | -211.98 | -71.48 | -37.55 | Upgrade
|
| Change in Working Capital | -189.89 | -163.86 | -31.56 | 10.32 | 19.24 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.