Qingdao Guolin Technology Group Co.,Ltd. (SHE:300786)
China
· Delayed Price · Currency is CNY 16.22
+0.30 (1.88%)
Mar 11, 2026, 9:25 AM CST
SHE:300786 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | -32.35 | -49.96 | -29.14 | 17.9 | 76.03 | 79.99 | Upgrade
|
| Depreciation & Amortization | 51.79 | 51.79 | 46.91 | 23.92 | 14.27 | 12.46 | Upgrade
|
| Other Amortization | 2.56 | 2.56 | 2.09 | 0.58 | 0.42 | 0.09 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.05 | -0.05 | -0.01 | -0.21 | -0.07 | -0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.07 | 0.07 | 0.17 | - | 1.56 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.9 | -1.9 | -1.02 | -0.55 | -0.95 | -2.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 18.18 | 18.18 | 12.9 | -1.2 | 10.3 | 16.62 | Upgrade
|
| Other Operating Activities | 49.4 | 41.05 | 26.92 | 3.74 | 2.56 | 0.44 | Upgrade
|
| Change in Accounts Receivable | -37.65 | -37.65 | 0.63 | 21.65 | -68.45 | -42.57 | Upgrade
|
| Change in Inventory | -97.65 | -97.65 | -82.57 | -72.88 | 12.09 | -40.83 | Upgrade
|
| Change in Accounts Payable | 52.68 | 52.68 | 15.87 | 67.97 | -65.47 | 48.4 | Upgrade
|
| Change in Other Net Operating Assets | 0.58 | 0.58 | 1.13 | -0.23 | - | - | Upgrade
|
| Operating Cash Flow | -4.28 | -30.23 | -16.89 | 57.72 | -19.11 | 69.78 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 10.83% | Upgrade
|
| Capital Expenditures | 2.16 | -33.23 | -63.61 | -167.06 | -326.19 | -93.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.11 | 0.09 | 0.09 | 0.6 | 1.4 | 2.07 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -1.08 | Upgrade
|
| Investment in Securities | 1.52 | 4.02 | -60 | 40 | -40 | 110 | Upgrade
|
| Other Investing Activities | 1.3 | 2.52 | 48.72 | 0.87 | 0.78 | 3.58 | Upgrade
|
| Investing Cash Flow | 5.09 | -26.6 | -74.8 | -125.59 | -364.01 | 20.85 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 36.4 | Upgrade
|
| Long-Term Debt Issued | - | 116 | 11.34 | 137.4 | 67.32 | - | Upgrade
|
| Total Debt Issued | 76.13 | 116 | 11.34 | 137.4 | 67.32 | 36.4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -23 | Upgrade
|
| Long-Term Debt Repaid | - | -90.18 | -37.4 | -55.26 | -84.48 | - | Upgrade
|
| Total Debt Repaid | -81.43 | -90.18 | -37.4 | -55.26 | -84.48 | -23 | Upgrade
|
| Net Debt Issued (Repaid) | -5.3 | 25.83 | -26.06 | 82.14 | -17.16 | 13.4 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 351.92 | - | Upgrade
|
| Repurchase of Common Stock | -30.17 | -30.17 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -4.33 | -4.42 | -7.56 | -18.13 | -18.81 | -14.81 | Upgrade
|
| Dividends Paid | -4.33 | -4.42 | -7.56 | -18.13 | -18.81 | -14.81 | Upgrade
|
| Other Financing Activities | -8.81 | -3.4 | 48.96 | 3.43 | -1.03 | -0.31 | Upgrade
|
| Financing Cash Flow | -48.61 | -12.17 | 15.35 | 67.44 | 314.92 | -1.72 | Upgrade
|
| Net Cash Flow | -47.79 | -69 | -76.34 | -0.42 | -68.2 | 88.91 | Upgrade
|
| Free Cash Flow | -2.11 | -63.45 | -80.5 | -109.33 | -345.3 | -23.94 | Upgrade
|
| Free Cash Flow Margin | -0.40% | -12.87% | -20.14% | -37.36% | -69.67% | -5.96% | Upgrade
|
| Free Cash Flow Per Share | -0.01 | -0.34 | -0.44 | -0.61 | -2.12 | -0.16 | Upgrade
|
| Cash Income Tax Paid | 21.5 | 19.08 | 15.34 | 26.53 | 30.15 | 34.73 | Upgrade
|
| Levered Free Cash Flow | 1.6 | -57.72 | -42.97 | -156.15 | -294.45 | -41.66 | Upgrade
|
| Unlevered Free Cash Flow | 5.88 | -53.11 | -38.69 | -154.3 | -292.83 | -41.41 | Upgrade
|
| Change in Working Capital | -91.98 | -91.98 | -75.72 | 13.54 | -123.22 | -36.97 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.