Shandong Sino-Agri United Biotechnology Co.,Ltd (SHE:003042)
China
· Delayed Price · Currency is CNY 16.89
+0.31 (1.87%)
Apr 29, 2026, 3:04 PM CST
SHE:003042 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 | -136.61 | -122.45 | -192.47 | 73.14 | 98.59 | Upgrade
|
| Depreciation & Amortization | 218.82 | 175.75 | 165.25 | 152.34 | 114.16 | Upgrade
|
| Other Amortization | 1.9 | 2.22 | 0.93 | 0.29 | 0.22 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.72 | 0.72 | 0.09 | -0.63 | 1.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | 9.28 | - | - | 0.5 | 0.3 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.02 | 0.01 | 2.05 | 2.19 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | 1.15 | 0.75 | 1.88 | - | Upgrade
|
| Other Operating Activities | 43.33 | 46.35 | 47.53 | 34.62 | 28.02 | Upgrade
|
| Change in Accounts Receivable | -19.83 | -144.36 | 365.13 | -238.6 | -242.42 | Upgrade
|
| Change in Inventory | -78.26 | -7.22 | 110.61 | -153.74 | -52.2 | Upgrade
|
| Change in Accounts Payable | -0.44 | 167.58 | -367.76 | 91.61 | 112.51 | Upgrade
|
| Change in Other Net Operating Assets | 0.91 | -1.01 | -1.01 | 5.76 | 0.48 | Upgrade
|
| Operating Cash Flow | 13.86 | 104.9 | 86.9 | -40.39 | 54.41 | Upgrade
|
| Operating Cash Flow Growth | -86.79% | 20.71% | - | - | -52.58% | Upgrade
|
| Capital Expenditures | -129.5 | -174.7 | -134.93 | -129.15 | -244.9 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.19 | 0.26 | 1.06 | 1.89 | 0.17 | Upgrade
|
| Other Investing Activities | -73.2 | -147.95 | -140.14 | -92.39 | -90.17 | Upgrade
|
| Investing Cash Flow | -202.51 | -322.39 | -274.01 | -219.65 | -334.89 | Upgrade
|
| Long-Term Debt Issued | 788.28 | 852.94 | 975.92 | 519.55 | 528.23 | Upgrade
|
| Long-Term Debt Repaid | -737.9 | -757.45 | -521.25 | -476.55 | -517.84 | Upgrade
|
| Net Debt Issued (Repaid) | 50.38 | 95.49 | 454.67 | 43 | 10.39 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 550.52 | Upgrade
|
| Common Dividends Paid | -20.16 | -25.13 | -35.24 | -40.2 | -20.1 | Upgrade
|
| Dividends Paid | -20.16 | -25.13 | -35.24 | -40.2 | -20.1 | Upgrade
|
| Other Financing Activities | -51.2 | 0.25 | -2.18 | -4.27 | -48.56 | Upgrade
|
| Financing Cash Flow | -20.98 | 70.61 | 417.26 | -1.48 | 492.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.92 | 8.3 | 1.41 | 2.01 | 1.53 | Upgrade
|
| Net Cash Flow | -205.71 | -138.58 | 231.57 | -259.51 | 213.3 | Upgrade
|
| Free Cash Flow | -115.64 | -69.81 | -48.03 | -169.54 | -190.49 | Upgrade
|
| Free Cash Flow Margin | -6.21% | -3.47% | -2.86% | -8.77% | -11.72% | Upgrade
|
| Free Cash Flow Per Share | -0.81 | -0.49 | -0.34 | -1.18 | -1.43 | Upgrade
|
| Cash Income Tax Paid | -35 | -63.43 | -102.3 | -124.35 | -20.97 | Upgrade
|
| Levered Free Cash Flow | -124.46 | 48.61 | 246.96 | -41.15 | -77.33 | Upgrade
|
| Unlevered Free Cash Flow | -124.46 | 73.73 | 267.08 | -25.25 | -63.09 | Upgrade
|
| Change in Working Capital | -123.57 | 1.14 | 62.78 | -304.72 | -188.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.