Chengdu Xiling Power Science & Technology Incorporated Company (SHE:300733)
China
· Delayed Price · Currency is CNY 20.41
+0.31 (1.54%)
Apr 30, 2026, 11:05 AM CST
SHE:300733 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 | 93.89 | 103.94 | 50.61 | -105.68 | 36.99 | 20.04 | Upgrade
|
| Depreciation & Amortization | 170.24 | 170.24 | 155.06 | 137.99 | 127.1 | 100.68 | Upgrade
|
| Other Amortization | 1.69 | 1.69 | 1.86 | 0.75 | 0.51 | 1.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.1 | -0.1 | -2.05 | -0.14 | 0.12 | -0.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 26.3 | 26.3 | 0.32 | 73.52 | 0.77 | 0.24 | Upgrade
|
| Loss (Gain) From Sale of Investments | 4.69 | 4.69 | 2.73 | 3.71 | - | 0.27 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 11.22 | 8.97 | 10.27 | 1.39 | Upgrade
|
| Other Operating Activities | 51.62 | 17.38 | 42.99 | 46.64 | 42.01 | 38.21 | Upgrade
|
| Change in Accounts Receivable | -84.67 | -84.67 | -280.93 | -162.68 | -204.14 | -66.59 | Upgrade
|
| Change in Inventory | -122.53 | -122.53 | -72.04 | -43.86 | -77.3 | -82.84 | Upgrade
|
| Change in Accounts Payable | -114.47 | -114.47 | 142.97 | 180.84 | 96.82 | 17.38 | Upgrade
|
| Change in Other Net Operating Assets | - | - | 0.4 | -1.3 | 8.98 | 12.09 | Upgrade
|
| Operating Cash Flow | 19.79 | -4.41 | 52.6 | 127.53 | 37.53 | 36.17 | Upgrade
|
| Operating Cash Flow Growth | - | - | -58.76% | 239.82% | 3.75% | 2711.89% | Upgrade
|
| Capital Expenditures | -134.14 | -117.12 | -69.32 | -105.04 | -205.77 | -239.64 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0 | - | - | 0.01 | 0.5 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -153.63 | Upgrade
|
| Investment in Securities | -5.05 | 14 | 30 | -48.48 | 13.8 | 30 | Upgrade
|
| Other Investing Activities | 0.13 | 0.19 | 0.97 | 2.33 | - | -1.85 | Upgrade
|
| Investing Cash Flow | -139.06 | -102.93 | -38.35 | -151.18 | -191.96 | -364.62 | Upgrade
|
| Long-Term Debt Issued | - | 753.92 | 379.25 | 399 | 583.19 | 638.97 | Upgrade
|
| Total Debt Issued | 662.34 | 753.92 | 379.25 | 399 | 583.19 | 638.97 | Upgrade
|
| Long-Term Debt Repaid | - | -500.36 | -449.31 | -565.61 | -441.17 | -411.25 | Upgrade
|
| Total Debt Repaid | -470.05 | -500.36 | -449.31 | -565.61 | -441.17 | -411.25 | Upgrade
|
| Net Debt Issued (Repaid) | 192.29 | 253.56 | -70.06 | -166.61 | 142.03 | 227.71 | Upgrade
|
| Issuance of Common Stock | - | - | - | 14.78 | 329.16 | 149.58 | Upgrade
|
| Repurchase of Common Stock | - | - | -10 | -20 | - | - | Upgrade
|
| Common Dividends Paid | -27.02 | -27.21 | -13.78 | -39.28 | -20.34 | -6.19 | Upgrade
|
| Other Financing Activities | -10.1 | -9.49 | 0.28 | -0.65 | -3.03 | 33.86 | Upgrade
|
| Financing Cash Flow | 155.17 | 216.85 | -93.56 | -211.76 | 447.82 | 404.96 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.1 | 0.1 | 0.13 | 0.09 | 0 | -0.06 | Upgrade
|
| Net Cash Flow | 35.8 | 109.61 | -79.18 | -235.32 | 293.39 | 76.45 | Upgrade
|
| Free Cash Flow | -114.35 | -121.53 | -16.72 | 22.49 | -168.24 | -203.47 | Upgrade
|
| Free Cash Flow Margin | -5.76% | -6.30% | -0.95% | 1.48% | -15.20% | -27.13% | Upgrade
|
| Free Cash Flow Per Share | -0.40 | -0.44 | -0.06 | 0.07 | -0.61 | -0.75 | Upgrade
|
| Cash Income Tax Paid | 94.26 | 92.14 | -100.93 | -107.71 | -3.52 | 6.78 | Upgrade
|
| Levered Free Cash Flow | 40.25 | 9.55 | 35.88 | 145.57 | -171.43 | -217.79 | Upgrade
|
| Unlevered Free Cash Flow | 40.25 | 9.55 | 46.7 | 161.71 | -153.73 | -206.91 | Upgrade
|
| Change in Working Capital | -328.53 | -328.53 | -210.15 | -38.24 | -180.25 | -126.09 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.