Kaishan Group Co., Ltd. (SHE:300257)
China
· Delayed Price · Currency is CNY 29.64
+0.25 (0.85%)
Apr 29, 2026, 3:04 PM CST
Kaishan Group 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 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 356.02 | 364.68 | 320.42 | 433.27 | 408.66 | 303.65 | Upgrade
|
| Depreciation & Amortization | 466.98 | 466.98 | 404.01 | 343.49 | 255.2 | 192.89 | Upgrade
|
| Other Amortization | 0.63 | 0.63 | 3.55 | 0.45 | 0.14 | 0.35 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.45 | -1.45 | -0.18 | -0.29 | -0.34 | -0.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | 88.27 | 88.27 | 0.03 | 5.91 | 5.83 | 7.93 | Upgrade
|
| Loss (Gain) From Sale of Investments | -17.93 | -17.93 | 0.93 | 2.64 | -4.12 | -13.12 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 9.01 | 24.74 | 16.1 | 1.09 | Upgrade
|
| Other Operating Activities | 350.49 | 337.93 | 307.12 | 223.01 | 181.87 | 160.58 | Upgrade
|
| Change in Accounts Receivable | -92.41 | -92.41 | 203.86 | -237.56 | -92.51 | 46.49 | Upgrade
|
| Change in Inventory | -431.73 | -431.73 | -212.72 | -221.32 | -238.73 | -134.63 | Upgrade
|
| Change in Accounts Payable | 218.86 | 218.86 | 17.57 | 89.76 | -162.24 | -96.72 | Upgrade
|
| Change in Other Net Operating Assets | 4.34 | 4.34 | -13.74 | - | - | - | Upgrade
|
| Operating Cash Flow | 929.48 | 925.57 | 1,014 | 634.32 | 350.46 | 438.87 | Upgrade
|
| Operating Cash Flow Growth | -12.66% | -8.69% | 59.80% | 80.99% | -20.14% | 63.15% | Upgrade
|
| Capital Expenditures | -666.69 | -670.07 | -666.41 | -931.15 | -1,213 | -1,379 | Upgrade
|
| Sale of Property, Plant & Equipment | 3.08 | 3.7 | 2.36 | 4.4 | 0.95 | 20.26 | Upgrade
|
| Cash Acquisitions | - | - | - | -10.62 | - | -21.67 | Upgrade
|
| Investment in Securities | -72.65 | -72.65 | -522.42 | - | - | - | Upgrade
|
| Other Investing Activities | 107.99 | 9.61 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -628.27 | -729.41 | -1,186 | -937.38 | -1,212 | -1,381 | Upgrade
|
| Short-Term Debt Issued | - | - | 173 | 265 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 4,759 | 8,743 | 4,139 | 4,289 | 1,952 | Upgrade
|
| Total Debt Issued | 4,531 | 4,759 | 8,916 | 4,404 | 4,289 | 1,952 | Upgrade
|
| Short-Term Debt Repaid | - | - | -303 | -135 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -5,069 | -6,144 | -3,633 | -3,550 | -1,514 | Upgrade
|
| Total Debt Repaid | -5,009 | -5,069 | -6,447 | -3,768 | -3,550 | -1,514 | Upgrade
|
| Net Debt Issued (Repaid) | -478.25 | -310.12 | 2,469 | 635.2 | 739.22 | 438.55 | Upgrade
|
| Common Dividends Paid | -452.19 | -472.05 | -355.61 | -349.05 | -210.62 | -211.98 | Upgrade
|
| Other Financing Activities | 1,391 | 1,380 | -1,449 | -9.12 | 170.18 | -24.83 | Upgrade
|
| Financing Cash Flow | 460.38 | 597.46 | 663.91 | 277.02 | 698.78 | 201.73 | Upgrade
|
| Foreign Exchange Rate Adjustments | -161.88 | -160.35 | 13.26 | 12.74 | 18.15 | -117.56 | Upgrade
|
| Net Cash Flow | 599.71 | 633.26 | 504.36 | -13.29 | -144.48 | -857.69 | Upgrade
|
| Free Cash Flow | 262.79 | 255.5 | 347.25 | -296.83 | -862.36 | -940.45 | Upgrade
|
| Free Cash Flow Growth | -29.71% | -26.42% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.48% | 5.41% | 8.20% | -7.12% | -22.97% | -26.99% | Upgrade
|
| Free Cash Flow Per Share | 0.27 | 0.26 | 0.35 | -0.30 | -0.86 | -0.96 | Upgrade
|
| Cash Income Tax Paid | 243.68 | 245.55 | 207.25 | 181.78 | 113.57 | 112.51 | Upgrade
|
| Levered Free Cash Flow | 11.7 | 171.18 | -158.48 | -346.11 | -1,287 | -1,054 | Upgrade
|
| Unlevered Free Cash Flow | 11.7 | 171.18 | 32.08 | -217.45 | -1,190 | -993.07 | Upgrade
|
| Change in Working Capital | -313.53 | -313.53 | -31.23 | -398.9 | -512.86 | -213.51 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.