Guangdong Silver Age Sci & Tech Co.,Ltd. (SHE:300221)
China
· Delayed Price · Currency is CNY 11.26
+0.10 (0.90%)
Apr 30, 2026, 10:45 AM CST
SHE:300221 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 | 131.23 | 110.72 | 51.45 | 27.03 | -5.46 | 73.46 | Upgrade
|
| Depreciation & Amortization | 70.87 | 70.87 | 59.31 | 46.43 | 41.83 | 41.38 | Upgrade
|
| Other Amortization | 13.3 | 13.3 | 11.94 | 7.36 | 3.88 | 4.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.28 | -0.28 | 2.57 | -7.06 | 0.35 | 6.33 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7.82 | 7.82 | 11.23 | 27.28 | 6.24 | 3.82 | Upgrade
|
| Loss (Gain) From Sale of Investments | 2.03 | 2.03 | 1.86 | -3.55 | -2.52 | -5.71 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.89 | 0.89 | 4.75 | 2.65 | -10.76 | 3.39 | Upgrade
|
| Other Operating Activities | -8.21 | 24.39 | 12.93 | 14.16 | 11.29 | -2.32 | Upgrade
|
| Change in Accounts Receivable | 76.69 | 76.69 | -275.72 | -59.86 | 350.66 | -390.69 | Upgrade
|
| Change in Inventory | 33.55 | 33.55 | -94.11 | 41.22 | 39.44 | -54.45 | Upgrade
|
| Change in Accounts Payable | -135.21 | -135.21 | 214.6 | -38.23 | -98.79 | 221.58 | Upgrade
|
| Operating Cash Flow | 194.3 | 206.39 | 4.02 | 57.23 | 340.68 | -94.18 | Upgrade
|
| Operating Cash Flow Growth | - | 5028.52% | -92.97% | -83.20% | - | - | Upgrade
|
| Capital Expenditures | -162.16 | -155.95 | -160.91 | -279.41 | -137.36 | -41.04 | Upgrade
|
| Sale of Property, Plant & Equipment | 13.09 | 5.24 | 1.09 | 29.21 | 2.5 | 9.53 | Upgrade
|
| Investment in Securities | 2.04 | 12.87 | 52.42 | 143.83 | -116.84 | 149.8 | Upgrade
|
| Other Investing Activities | 0.3 | 1.14 | 12.83 | 19.28 | 6.79 | 31.57 | Upgrade
|
| Investing Cash Flow | -146.73 | -136.71 | -94.57 | -87.09 | -244.9 | 149.87 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 384.61 | Upgrade
|
| Long-Term Debt Issued | - | 179.43 | 284.56 | 146.35 | 207.49 | - | Upgrade
|
| Total Debt Issued | 229.37 | 179.43 | 284.56 | 146.35 | 207.49 | 384.61 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -412.04 | Upgrade
|
| Long-Term Debt Repaid | - | -242.02 | -124.02 | -171.24 | -304.85 | -9.39 | Upgrade
|
| Total Debt Repaid | -248.56 | -242.02 | -124.02 | -171.24 | -304.85 | -421.43 | Upgrade
|
| Net Debt Issued (Repaid) | -19.19 | -62.59 | 160.54 | -24.89 | -97.36 | -36.82 | Upgrade
|
| Issuance of Common Stock | - | 5.31 | 31.16 | - | - | 110.06 | Upgrade
|
| Repurchase of Common Stock | -18.33 | -18.33 | -24.65 | -0.44 | -5.35 | - | Upgrade
|
| Common Dividends Paid | -8.82 | -9.65 | -7.03 | -1.27 | -3.66 | -9.64 | Upgrade
|
| Other Financing Activities | -31.1 | 6.24 | -11.42 | 38.49 | -33.17 | -42.63 | Upgrade
|
| Financing Cash Flow | -77.44 | -79.01 | 148.61 | 11.89 | -139.53 | 20.98 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.68 | -0.51 | 0.55 | 0.23 | 1.74 | -1.92 | Upgrade
|
| Net Cash Flow | -30.55 | -9.83 | 58.62 | -17.73 | -42.02 | 74.74 | Upgrade
|
| Free Cash Flow | 32.14 | 50.44 | -156.88 | -222.17 | 203.32 | -135.22 | Upgrade
|
| Free Cash Flow Margin | 1.42% | 2.30% | -7.76% | -13.34% | 11.01% | -6.00% | Upgrade
|
| Free Cash Flow Per Share | 0.07 | 0.11 | -0.34 | -0.49 | 0.46 | -0.29 | Upgrade
|
| Cash Income Tax Paid | 13.57 | -0.79 | 13.83 | 34.27 | 16.42 | 22.46 | Upgrade
|
| Levered Free Cash Flow | -68.43 | -65.99 | -135.75 | -279.95 | 233.04 | 38.65 | Upgrade
|
| Unlevered Free Cash Flow | -59.78 | -57.34 | -129.06 | -276.69 | 238.49 | 48.13 | Upgrade
|
| Change in Working Capital | -23.36 | -23.36 | -152.01 | -57.06 | 295.84 | -218.64 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.