SG Micro Corp (SHE:300661)
China
· Delayed Price · Currency is CNY 88.00
-0.35 (-0.40%)
Apr 29, 2026, 3:10 PM CST
SG Micro 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 | 610.99 | 547.06 | 500.25 | 280.77 | 873.67 | 699.39 | Upgrade
|
| Depreciation & Amortization | 120.09 | 120.09 | 119.02 | 97.81 | 68.09 | 41.58 | Upgrade
|
| Other Amortization | 78.62 | 78.62 | 49.13 | 40.02 | 24.01 | 15.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.01 | -1.01 | -3.28 | -0.06 | 0 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 2.18 | - | - | 53.18 | Upgrade
|
| Loss (Gain) From Sale of Investments | -68.67 | -68.67 | -41.73 | -8.67 | -32.51 | -108.94 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.58 | 2.58 | 1.21 | 0.91 | 0.37 | - | Upgrade
|
| Other Operating Activities | 55.55 | 163.49 | 115.68 | 100.43 | 137.82 | -0.69 | Upgrade
|
| Change in Accounts Receivable | -153.95 | -153.95 | -64.35 | -67.54 | -49.11 | -52.45 | Upgrade
|
| Change in Inventory | -440.75 | -440.75 | -392.3 | -308.08 | -477.15 | -186.35 | Upgrade
|
| Change in Accounts Payable | 44.53 | 44.53 | 185.26 | -67.9 | 289.02 | 287.49 | Upgrade
|
| Change in Other Net Operating Assets | 159.11 | 159.11 | 84.84 | 118.79 | 105.03 | 56.21 | Upgrade
|
| Operating Cash Flow | 422.31 | 466.32 | 549.34 | 170.67 | 947.9 | 763.15 | Upgrade
|
| Operating Cash Flow Growth | -34.86% | -15.11% | 221.87% | -81.99% | 24.21% | 135.44% | Upgrade
|
| Capital Expenditures | -282.49 | -256.17 | -240.31 | -233.25 | -259.95 | -181.02 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.15 | 2.15 | - | 0 | 0.04 | - | Upgrade
|
| Cash Acquisitions | -130.17 | -254.13 | - | - | - | -36.15 | Upgrade
|
| Investment in Securities | -25.21 | -24.62 | -1,041 | -333.79 | -284.69 | -94.4 | Upgrade
|
| Other Investing Activities | -157.65 | 68.11 | 18.29 | 17.04 | 18.67 | -8.08 | Upgrade
|
| Investing Cash Flow | -593.36 | -464.65 | -1,264 | -549.99 | -525.93 | -319.64 | Upgrade
|
| Long-Term Debt Issued | - | 362.55 | 70.65 | - | - | - | Upgrade
|
| Total Debt Issued | 496.41 | 362.55 | 70.65 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -85.13 | -23.66 | -24.33 | -19.95 | -13.67 | Upgrade
|
| Total Debt Repaid | -100.1 | -85.13 | -23.66 | -24.33 | -19.95 | -13.67 | Upgrade
|
| Net Debt Issued (Repaid) | 396.32 | 277.42 | 46.99 | -24.33 | -19.95 | -13.67 | Upgrade
|
| Issuance of Common Stock | 228.22 | 227.24 | 214.54 | 130.41 | 152.28 | 46.17 | Upgrade
|
| Common Dividends Paid | -100.14 | -98.32 | -47.52 | -107.85 | -118.73 | -78.25 | Upgrade
|
| Other Financing Activities | -27.52 | -21.6 | - | 41.08 | - | - | Upgrade
|
| Financing Cash Flow | 496.88 | 384.75 | 214 | 39.31 | 13.6 | -45.75 | Upgrade
|
| Foreign Exchange Rate Adjustments | -37.73 | -18.58 | 10.35 | 4.65 | 42.14 | -9.85 | Upgrade
|
| Net Cash Flow | 288.09 | 367.83 | -489.81 | -335.36 | 477.71 | 387.91 | Upgrade
|
| Free Cash Flow | 139.81 | 210.15 | 309.02 | -62.58 | 687.95 | 582.13 | Upgrade
|
| Free Cash Flow Growth | -63.04% | -32.00% | - | - | 18.18% | 194.10% | Upgrade
|
| Free Cash Flow Margin | 3.32% | 5.39% | 9.23% | -2.39% | 21.58% | 26.01% | Upgrade
|
| Free Cash Flow Per Share | 0.22 | 0.34 | 0.50 | -0.10 | 1.12 | 0.96 | Upgrade
|
| Cash Income Tax Paid | - | -137.42 | -87.95 | -73.17 | -22.53 | -21.67 | Upgrade
|
| Levered Free Cash Flow | -172.6 | -33.13 | 117.56 | -216.24 | 304.41 | 328.89 | Upgrade
|
| Unlevered Free Cash Flow | -163.15 | -25.63 | 118.96 | -214.81 | 305.96 | 330.28 | Upgrade
|
| Change in Working Capital | -375.85 | -375.85 | -193.11 | -340.54 | -123.56 | 63.46 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.