Guangdong Shunkong Development Co.,Ltd. (SHE:003039)
China
· Delayed Price · Currency is CNY 14.55
+0.03 (0.21%)
Apr 29, 2026, 3:04 PM CST
SHE:003039 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 | 444.15 | 431.49 | 268.37 | 243.55 | 238.56 | 273.35 | Upgrade
|
| Depreciation & Amortization | 388.14 | 388.14 | 339.56 | 240.96 | 220.82 | 210.88 | Upgrade
|
| Other Amortization | 4.6 | 4.6 | 7.32 | 5.32 | 6 | 4.82 | Upgrade
|
| Loss (Gain) on Sale of Assets | -15.83 | -15.83 | -14.34 | -13.66 | -10.85 | -6.77 | Upgrade
|
| Loss (Gain) on Sale of Investments | 6.8 | 6.8 | -0.55 | -1.09 | -0.65 | -0.11 | Upgrade
|
| Asset Writedown | -7.65 | -7.65 | 0.1 | 0.03 | -1.43 | 15.47 | Upgrade
|
| Change in Accounts Receivable | -418.38 | -418.38 | -344.09 | -116.29 | 27.91 | -8.98 | Upgrade
|
| Change in Inventory | -5.33 | -5.33 | 3.79 | 5.97 | -15.76 | -7.08 | Upgrade
|
| Change in Accounts Payable | 134.39 | 134.39 | 39.05 | 63.81 | 26.46 | 11.9 | Upgrade
|
| Change in Other Net Operating Assets | 7.7 | 7.7 | -10.57 | -1.53 | - | - | Upgrade
|
| Other Operating Activities | 35.63 | 99.75 | 175.57 | 132.24 | 120.71 | 126.96 | Upgrade
|
| Operating Cash Flow | 551.85 | 603.31 | 492.9 | 562.6 | 612.08 | 618.83 | Upgrade
|
| Operating Cash Flow Growth | 13.33% | 22.40% | -12.39% | -8.08% | -1.09% | 9.34% | Upgrade
|
| Capital Expenditures | -523.8 | -622.71 | -530.63 | -299.84 | -371.71 | -484.98 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.58 | 3.58 | 1.6 | 0.34 | 1.57 | 0.87 | Upgrade
|
| Cash Acquisitions | -134.65 | -19.04 | -510.62 | -74.67 | - | - | Upgrade
|
| Investment in Securities | 4.58 | -11.16 | 84 | 32.7 | 137.23 | -40 | Upgrade
|
| Other Investing Activities | 21.28 | 18.78 | -206.18 | 30.1 | 13.41 | -202.25 | Upgrade
|
| Investing Cash Flow | -629.01 | -630.56 | -1,162 | -311.37 | -219.5 | -726.36 | Upgrade
|
| Long-Term Debt Issued | - | 1,746 | 1,728 | 213.72 | 350.08 | 175 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -100.66 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,145 | -445.85 | -357.47 | -342.83 | -421.56 | Upgrade
|
| Total Debt Repaid | -1,243 | -1,145 | -445.85 | -458.13 | -342.83 | -421.56 | Upgrade
|
| Net Debt Issued (Repaid) | 439.39 | 600.81 | 1,282 | -244.41 | 7.24 | -246.56 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 363.32 | Upgrade
|
| Common Dividends Paid | -184.07 | -187.84 | -340.15 | -89.82 | -99.38 | -104.89 | Upgrade
|
| Other Financing Activities | -143.51 | -140.83 | -410.95 | -15.96 | -16.87 | -67.55 | Upgrade
|
| Financing Cash Flow | 111.81 | 272.14 | 530.87 | -350.19 | -109.01 | -55.68 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.05 | 0.01 | 0.01 | - | - | - | Upgrade
|
| Net Cash Flow | 34.6 | 244.9 | -138.05 | -98.96 | 283.57 | -163.21 | Upgrade
|
| Free Cash Flow | 28.05 | -19.41 | -37.73 | 262.76 | 240.37 | 133.85 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 9.31% | 79.58% | -53.70% | Upgrade
|
| Free Cash Flow Margin | 1.24% | -0.87% | -2.05% | 18.05% | 18.21% | 10.00% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | -0.03 | -0.06 | 0.43 | 0.39 | 0.22 | Upgrade
|
| Cash Income Tax Paid | 272 | 271.33 | 294.91 | 215.9 | 209.54 | 248.6 | Upgrade
|
| Levered Free Cash Flow | 116.92 | -123.74 | -423.71 | 29.72 | 19.96 | -72.42 | Upgrade
|
| Unlevered Free Cash Flow | 116.92 | -123.74 | -389.17 | 45.86 | 37.99 | -49.99 | Upgrade
|
| Change in Working Capital | -303.97 | -303.97 | -339.56 | -54.14 | 38.92 | -5.77 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.