Shanghai Electric Power Co., Ltd. (SHA:600021)
China · Delayed Price · Currency is CNY 14.16
-0.37 (-2.55%)
Aug 14, 2026, 3:00 PM CST
Shanghai Electric Power Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Net Income | 2,506 | 2,767 | 2,046 | 1,593 | 334.2 | -1,836 |
Depreciation & Amortization | 7,664 | 7,664 | 7,052 | 6,646 | 5,853 | 4,908 |
Other Amortization | 154.32 | 154.32 | 39.2 | 26.85 | 125.14 | 45.23 |
Loss (Gain) on Sale of Assets | -41.06 | -41.06 | 10.36 | -27.57 | -90.98 | -1.44 |
Loss (Gain) on Sale of Investments | -1,548 | -1,548 | -1,531 | -1,251 | -685.39 | -374.48 |
Asset Writedown | 90.98 | 90.98 | 118.63 | 98.14 | -25.22 | 702.33 |
Change in Accounts Receivable | -1,765 | -1,765 | -6,512 | -4,792 | 333.04 | -4,338 |
Change in Inventory | 129.99 | 129.99 | -18.84 | 215.79 | 52.71 | -958.34 |
Change in Accounts Payable | -17.84 | -17.84 | 918.54 | -667.61 | 1,144 | -90.57 |
Change in Other Net Operating Assets | 34.31 | 34.31 | 149.98 | 74.03 | -4.57 | -23.91 |
Other Operating Activities | 5,782 | 5,330 | 5,632 | 5,537 | 5,120 | 3,383 |
Operating Cash Flow | 13,266 | 13,076 | 8,172 | 7,406 | 12,268 | 1,536 |
Operating Cash Flow Growth | 46.54% | 60.00% | 10.35% | -39.63% | 698.74% | -78.90% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -19,794 | -17,800 | -13,239 | -8,067 | -8,846 | -11,512 |
Sale of Property, Plant & Equipment | 178.38 | 162.8 | 111.51 | 146.47 | 224.12 | 2.66 |
Cash Acquisitions | - | - | -961.96 | -729.92 | -271 | -1,419 |
Divestitures | 100.86 | 100.86 | - | - | - | - |
Investment in Securities | -197.61 | -156.34 | -148.54 | -3,812 | -695.97 | -1,556 |
Other Investing Activities | 1,151 | 820.49 | 706.39 | 1,101 | 68.44 | -281.33 |
Investing Cash Flow | -18,562 | -16,872 | -13,532 | -11,361 | -9,521 | -14,766 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Long-Term Debt Issued | - | 129,534 | 90,460 | 89,930 | 76,823 | 86,924 |
Short-Term Debt Repaid | - | - | - | - | - | -1,456 |
Long-Term Debt Repaid | - | -123,581 | -80,523 | -89,411 | -78,988 | -73,901 |
Total Debt Repaid | -117,963 | -123,581 | -80,523 | -89,411 | -78,988 | -75,357 |
Net Debt Issued (Repaid) | 8,571 | 5,953 | 9,937 | 518.83 | -2,166 | 11,567 |
Issuance of Common Stock | 9,404 | 9,404 | 25.44 | 5,601 | 7,612 | - |
Repurchase of Common Stock | -5,352 | -5,352 | - | -3,800 | -3,200 | - |
Common Dividends Paid | -4,303 | -4,319 | -4,356 | -3,565 | -3,386 | -3,341 |
Other Financing Activities | -1,430 | 2,286 | -1,166 | 4,439 | 48.46 | 5,143 |
Financing Cash Flow | 6,891 | 7,972 | 4,440 | 3,195 | -1,091 | 13,368 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Foreign Exchange Rate Adjustments | -293.95 | -140.8 | -151.68 | 23.68 | 25.19 | -118.48 |
Net Cash Flow | 1,302 | 4,035 | -1,071 | -736.81 | 1,682 | 19.47 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -6,528 | -4,724 | -5,067 | -660.81 | 3,422 | -9,976 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | -15.79% | -11.29% | -11.86% | -1.56% | 8.72% | -32.35% |
Free Cash Flow Per Share | -2.38 | -1.68 | -1.53 | -0.21 | 0.75 | -3.56 |
Levered Free Cash Flow | -9,692 | -9,360 | -8,033 | -12,145 | 1,791 | -6,402 |
Unlevered Free Cash Flow | -7,878 | -7,446 | -5,956 | -9,932 | 3,972 | -4,526 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
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 | Dec '21 Dec 31, 2021 |
Cash Income Tax Paid | 3,732 | 3,711 | 2,906 | 3,198 | 1,159 | 1,265 |
Change in Working Capital | -1,649 | -1,649 | -5,480 | -5,221 | 1,634 | -5,455 |