Suzhou Wanxiang Technology Co.,Ltd (SHE:301180)
China
· Delayed Price · Currency is CNY 18.42
+0.57 (3.19%)
Apr 29, 2026, 3:04 PM CST
SHE:301180 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 - 2017 |
|---|---|---|---|---|---|---|---|
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 - 2018 |
| Net Income | -6.49 | -1.58 | -16.39 | 25.08 | 185.62 | 175.88 | Upgrade
|
| Depreciation & Amortization | 77.31 | 77.31 | 67.42 | 52.87 | 43.17 | 39.54 | Upgrade
|
| Other Amortization | 7.07 | 7.07 | 4.89 | 3.06 | 3.28 | 4.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.27 | 0.27 | 4.48 | 0.04 | -1 | -0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 10.58 | 10.58 | 19.01 | 3.81 | 2.57 | 0.14 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.72 | -0.72 | -3.67 | -2.69 | -7.64 | -0.05 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -4.42 | 6.25 | 4.09 | 2.59 | Upgrade
|
| Other Operating Activities | 62.94 | 20.43 | 23.69 | 14.35 | 12.35 | 20.85 | Upgrade
|
| Change in Accounts Receivable | -180.84 | -180.84 | -157.08 | 28.91 | 131.1 | -8.2 | Upgrade
|
| Change in Inventory | -27.14 | -27.14 | -25.4 | 61.23 | 2.27 | -138.16 | Upgrade
|
| Change in Accounts Payable | 45.67 | 45.67 | 108.65 | -44.76 | -42.1 | 5.1 | Upgrade
|
| Change in Other Net Operating Assets | 6.82 | 6.82 | 4.86 | 7.6 | -0.84 | -1.34 | Upgrade
|
| Operating Cash Flow | -1.19 | -38.8 | 22.38 | 153.4 | 335.03 | 97.21 | Upgrade
|
| Operating Cash Flow Growth | - | - | -85.41% | -54.21% | 244.64% | 166.21% | Upgrade
|
| Capital Expenditures | -126.96 | -144.99 | -212.8 | -222.03 | -146.38 | -158.86 | Upgrade
|
| Sale of Property, Plant & Equipment | -0.47 | 0.43 | 0.68 | 0.38 | 1.74 | 0.89 | Upgrade
|
| Cash Acquisitions | - | - | - | -21.57 | - | - | Upgrade
|
| Investment in Securities | -13.41 | -13.89 | 41.64 | 97.54 | -134.03 | 3.34 | Upgrade
|
| Other Investing Activities | - | - | 0.04 | - | 0.06 | -1.25 | Upgrade
|
| Investing Cash Flow | -140.84 | -158.46 | -170.44 | -145.69 | -278.6 | -155.88 | Upgrade
|
| Long-Term Debt Issued | - | 292.82 | 132.2 | - | 101.92 | 430.84 | Upgrade
|
| Long-Term Debt Repaid | - | -123.47 | -13.63 | -18.01 | -361.23 | -381.48 | Upgrade
|
| Net Debt Issued (Repaid) | 165.73 | 169.35 | 118.57 | -18.01 | -259.3 | 49.36 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 434.35 | Upgrade
|
| Common Dividends Paid | -5.59 | -14.65 | -30.47 | -19.03 | -21.88 | -6.31 | Upgrade
|
| Other Financing Activities | -1.49 | -1.37 | -0.24 | -0.01 | -6.24 | 4.32 | Upgrade
|
| Financing Cash Flow | 158.66 | 153.33 | 87.85 | -37.05 | -287.43 | 481.72 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.51 | 0.93 | 3.21 | 3.99 | -0.05 | -0.71 | Upgrade
|
| Net Cash Flow | 15.12 | -43 | -57 | -25.35 | -231.06 | 422.34 | Upgrade
|
| Free Cash Flow | -128.16 | -183.8 | -190.43 | -68.64 | 188.64 | -61.65 | Upgrade
|
| Free Cash Flow Margin | -8.87% | -13.37% | -17.51% | -7.86% | 15.87% | -4.63% | Upgrade
|
| Free Cash Flow Per Share | - | - | -0.47 | -0.16 | 0.47 | -0.17 | Upgrade
|
| Cash Income Tax Paid | - | -15.71 | -13.3 | -6.99 | -1.41 | -5.63 | Upgrade
|
| Levered Free Cash Flow | -179.95 | -259.2 | -177.79 | -39.01 | 86.64 | -113.38 | Upgrade
|
| Unlevered Free Cash Flow | -179.95 | -259.2 | -177.1 | -38.67 | 87.42 | -109.11 | Upgrade
|
| Change in Working Capital | -152.16 | -152.16 | -72.63 | 50.63 | 92.59 | -146.39 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.