Beijing Aerospace Shenzhou Intelligent Equipment Technology Co., Ltd. (SHE:300455)
China
· Delayed Price · Currency is CNY 25.12
+0.21 (0.84%)
Apr 29, 2026, 3:04 PM CST
SHE:300455 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 | -182.2 | -179.95 | 71.19 | 90.59 | 86.3 | 112.88 | Upgrade
|
| Depreciation & Amortization | 54.83 | 54.83 | 58.96 | 36.33 | 29.15 | 27.04 | Upgrade
|
| Other Amortization | 3.32 | 3.32 | 0.62 | 0.69 | 0.24 | 2.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.01 | 0.01 | - | - | -0.01 | 0.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.04 | 0.04 | - | 0.01 | 0 | 0 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2 | -2 | - | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 48.6 | 48.6 | 23.89 | -4.16 | 8.74 | -0.64 | Upgrade
|
| Other Operating Activities | 3.54 | 26.19 | 16.96 | 19.71 | 12.46 | 5.05 | Upgrade
|
| Change in Accounts Receivable | -155.42 | -155.42 | 35.56 | 94.47 | 170.24 | -182.54 | Upgrade
|
| Change in Inventory | 320.48 | 320.48 | 193.91 | 115.05 | -473.62 | -479.88 | Upgrade
|
| Change in Accounts Payable | 46.02 | 46.02 | -290.86 | -322.1 | 81.33 | 638.17 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | 33.6 | -15.35 | 15.35 | Upgrade
|
| Operating Cash Flow | 129.9 | 154.8 | 108.36 | 58.89 | -99.79 | 135.79 | Upgrade
|
| Operating Cash Flow Growth | -1.10% | 42.86% | 84.01% | - | - | - | Upgrade
|
| Capital Expenditures | -8.38 | -8.91 | -71.75 | -108.53 | -24.57 | -88.1 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.03 | - | 0.01 | 0 | 0 | Upgrade
|
| Divestitures | 13.65 | 13.65 | - | - | - | - | Upgrade
|
| Investing Cash Flow | 5.3 | 4.77 | -71.75 | -108.52 | -24.57 | -88.1 | Upgrade
|
| Short-Term Debt Issued | - | 391 | 544 | 628 | 537.6 | 508.1 | Upgrade
|
| Total Debt Issued | 367 | 391 | 544 | 628 | 537.6 | 508.1 | Upgrade
|
| Short-Term Debt Repaid | - | -441 | -536 | -591 | -422.7 | -572.55 | Upgrade
|
| Long-Term Debt Repaid | - | -23.96 | -24.05 | -1.09 | -0.48 | -2 | Upgrade
|
| Total Debt Repaid | -464.96 | -464.96 | -560.05 | -592.09 | -423.18 | -574.55 | Upgrade
|
| Net Debt Issued (Repaid) | -97.96 | -73.96 | -16.05 | 35.91 | 114.42 | -66.45 | Upgrade
|
| Common Dividends Paid | -17.4 | -17.78 | -18.63 | -20.43 | -27.63 | -44.68 | Upgrade
|
| Other Financing Activities | - | - | - | - | 0 | 0.01 | Upgrade
|
| Financing Cash Flow | -115.36 | -91.74 | -34.67 | 15.49 | 86.8 | -111.11 | Upgrade
|
| Net Cash Flow | 19.84 | 67.83 | 1.94 | -34.15 | -37.56 | -63.42 | Upgrade
|
| Free Cash Flow | 121.52 | 145.89 | 36.61 | -49.65 | -124.36 | 47.69 | Upgrade
|
| Free Cash Flow Growth | 36.68% | 298.48% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 11.09% | 13.09% | 2.76% | -3.53% | -9.22% | 3.70% | Upgrade
|
| Free Cash Flow Per Share | 0.17 | 0.20 | 0.05 | -0.07 | -0.17 | 0.07 | Upgrade
|
| Cash Income Tax Paid | 74.12 | 78.29 | 59.39 | 60.58 | 59.1 | 60.97 | Upgrade
|
| Levered Free Cash Flow | 206.47 | 222.56 | -31.92 | -195.85 | -76.5 | -18.75 | Upgrade
|
| Unlevered Free Cash Flow | 210.83 | 226.92 | -23.45 | -188.68 | -72.41 | -13.17 | Upgrade
|
| Change in Working Capital | 203.76 | 203.76 | -63.26 | -84.29 | -236.67 | -11.05 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.