Shenzhen Han's CNC Technology Co., Ltd. (SHE:301200)
China
· Delayed Price · Currency is CNY 185.11
+0.01 (0.01%)
Apr 29, 2026, 3:04 PM CST
SHE:301200 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 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | 2021 - 2019 |
| Net Income | 1,030 | 824.27 | 301.18 | 135.55 | 434.69 | 698.89 | Upgrade
|
| Depreciation & Amortization | 69.9 | 69.9 | 53.85 | 59.2 | 61.01 | 43.84 | Upgrade
|
| Other Amortization | 25.74 | 25.74 | 23.7 | 19.36 | 15.15 | 10.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.04 | -0.04 | -0.21 | -0.5 | -0.92 | -0.11 | Upgrade
|
| Asset Writedown & Restructuring Costs | 61.46 | 61.46 | 19.78 | 0.29 | 0.15 | 50.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5.8 | -5.8 | -13.22 | -21.05 | 61.59 | 6.73 | Upgrade
|
| Provision & Write-off of Bad Debts | 22.9 | 22.9 | 16.9 | 27.15 | 0.98 | - | Upgrade
|
| Other Operating Activities | -484.49 | 31.89 | 34.59 | 44.15 | 57.49 | 2.58 | Upgrade
|
| Change in Accounts Receivable | -2,032 | -2,032 | -1,146 | 477.32 | 187.48 | -1,111 | Upgrade
|
| Change in Inventory | -1,047 | -1,047 | 11.56 | -113.24 | 271.29 | -431.51 | Upgrade
|
| Change in Accounts Payable | 2,162 | 2,162 | 683.92 | -215.33 | -407.69 | 496.17 | Upgrade
|
| Change in Other Net Operating Assets | 94.2 | 94.2 | 151.56 | 11.56 | -11.27 | 11.75 | Upgrade
|
| Operating Cash Flow | -129.63 | 180.61 | 154.99 | 416.77 | 655.35 | -243.76 | Upgrade
|
| Operating Cash Flow Growth | - | 16.53% | -62.81% | -36.41% | - | - | Upgrade
|
| Capital Expenditures | -157.08 | -157.34 | -224.11 | -242.42 | -143.82 | -104.62 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.35 | 0.35 | 0.14 | 0.57 | 0.06 | 0.1 | Upgrade
|
| Cash Acquisitions | - | - | - | -69.09 | - | -429.12 | Upgrade
|
| Investment in Securities | - | - | -400 | - | -2 | -0.06 | Upgrade
|
| Other Investing Activities | 2.55 | 2.55 | - | - | - | 10.51 | Upgrade
|
| Investing Cash Flow | -154.18 | -154.44 | -623.97 | -310.94 | -145.76 | -523.2 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 277.87 | 906.65 | Upgrade
|
| Long-Term Debt Issued | - | 2,350 | 867.06 | 75.74 | - | - | Upgrade
|
| Total Debt Issued | 1,794 | 2,350 | 867.06 | 75.74 | 277.87 | 906.65 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -871.5 | -279.99 | Upgrade
|
| Long-Term Debt Repaid | - | -2,031 | -771.36 | -49.19 | -48.89 | -26.95 | Upgrade
|
| Total Debt Repaid | -2,733 | -2,031 | -771.36 | -49.19 | -920.39 | -306.95 | Upgrade
|
| Net Debt Issued (Repaid) | -938.64 | 319.05 | 95.7 | 26.55 | -642.52 | 599.7 | Upgrade
|
| Issuance of Common Stock | 4,912 | 104.56 | - | - | 3,093 | - | Upgrade
|
| Common Dividends Paid | -182.02 | -181.03 | -3.68 | -1,197 | -176.91 | -157.73 | Upgrade
|
| Dividends Paid | -182.02 | -181.03 | -3.68 | -1,197 | -176.91 | -157.73 | Upgrade
|
| Other Financing Activities | -1.58 | 9.82 | 1.76 | -4.01 | -17.35 | -11.72 | Upgrade
|
| Financing Cash Flow | 3,790 | 252.39 | 93.79 | -1,175 | 2,257 | 430.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | -67.98 | -1.71 | -2.64 | -0.56 | 1.13 | 1.82 | Upgrade
|
| Net Cash Flow | 3,438 | 276.85 | -377.83 | -1,070 | 2,767 | -334.89 | Upgrade
|
| Free Cash Flow | -286.71 | 23.27 | -69.12 | 174.35 | 511.53 | -348.38 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -65.92% | - | - | Upgrade
|
| Free Cash Flow Margin | -4.24% | 0.40% | -2.07% | 10.67% | 18.36% | -8.54% | Upgrade
|
| Free Cash Flow Per Share | -0.65 | 0.05 | -0.16 | 0.41 | 1.24 | -0.92 | Upgrade
|
| Cash Income Tax Paid | 138.86 | 83.49 | 41.1 | 110.41 | 107.43 | 143.02 | Upgrade
|
| Levered Free Cash Flow | -445.71 | 83.78 | -193.65 | 178.11 | 422.03 | -576.81 | Upgrade
|
| Unlevered Free Cash Flow | -435.15 | 95.67 | -187.36 | 181.48 | 431.27 | -568.53 | Upgrade
|
| Change in Working Capital | -849.71 | -849.71 | -281.58 | 152.62 | 25.22 | -1,057 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.