Beijing Tiantan Biological Products Co., Ltd. (SHA:600161)
China · Delayed Price · Currency is CNY 12.09
-0.34 (-2.74%)
Sep 11, 2026, 3:00 PM CST
SHA:600161 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 | Jun '26 Jun 30, 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 | 639.6 | 1,091 | 1,549 | 1,110 | 880.92 | 760.01 |
Depreciation & Amortization | 433.17 | 416.91 | 331.52 | 268.02 | 179.75 | 157.15 |
Other Amortization | 39.95 | 40.82 | 31.3 | 20.81 | 12.39 | 8.38 |
Loss (Gain) From Sale of Assets | 0.08 | -0.1 | -0.04 | 0.05 | -15.63 | -0.51 |
Asset Writedown & Restructuring Costs | -25.05 | 2.88 | 53.59 | 1.21 | 2.1 | 15.09 |
Loss (Gain) From Sale of Investments | -16.22 | -29.4 | -63.93 | -37.21 | -28.13 | -12 |
Provision & Write-off of Bad Debts | 62.15 | 62.15 | 9.74 | -0.65 | 1.26 | -0.14 |
Other Operating Activities | 440.76 | 428.57 | 572.18 | 405.98 | 327.41 | 314.14 |
Change in Accounts Receivable | -421.98 | -1,376 | -473.12 | 1,029 | -221.05 | -351.21 |
Change in Inventory | -253.13 | -172.04 | -579.84 | -514.44 | -181.5 | 30.96 |
Change in Accounts Payable | -57.4 | -113.34 | -613.1 | 98.57 | 167.42 | 66.15 |
Operating Cash Flow | 830.01 | 338.75 | 819.78 | 2,394 | 1,126 | 980.35 |
Operating Cash Flow Growth | - | -58.68% | -65.75% | 112.57% | 14.86% | 39.63% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | -621.69 | -605.53 | -1,067 | -1,078 | -1,354 | -1,132 |
Sale of Property, Plant & Equipment | 0.27 | 0.34 | 0.16 | 0.31 | 0.71 | 8.51 |
Cash Acquisitions | - | - | -963.78 | -1.58 | -36.36 | -29.33 |
Divestitures | 5.13 | - | - | - | - | - |
Investment in Securities | 708.15 | 694 | 508.33 | -200 | - | -1,030 |
Other Investing Activities | -969.01 | 35.55 | -336.41 | 31.9 | -481.24 | -2.44 |
Investing Cash Flow | -877.15 | 124.35 | -1,859 | -1,247 | -1,871 | -2,185 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Short-Term Debt Issued | - | 286.93 | - | - | - | - |
Total Debt Issued | 477.39 | 286.93 | - | - | - | - |
Long-Term Debt Repaid | - | -22.49 | -17.76 | -385.85 | -132.8 | -366.17 |
Lease Payments | -22.49 | -22.49 | -17.76 | -19.6 | -25.3 | -19.75 |
Net Debt Issued (Repaid) | 454.9 | 264.44 | -17.76 | -385.85 | -132.8 | -366.17 |
Issuance of Common Stock | - | - | - | - | - | 3,332 |
Common Dividends Paid | -297.24 | -494.34 | -247.17 | -94.02 | -157.21 | -163.84 |
Other Financing Activities | -128.23 | -212.49 | -105.36 | -28.21 | -88.19 | -27.6 |
Financing Cash Flow | 29.43 | -442.4 | -370.29 | -508.08 | -378.2 | 2,774 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | -0.06 | -0.03 | -0.04 | -0 | -0.05 | -0.01 |
Net Cash Flow | -17.76 | 20.68 | -1,410 | 638.58 | -1,123 | 1,570 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 208.31 | -266.78 | -247.63 | 1,316 | -228.02 | -151.35 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | 3.69% | -4.32% | -4.11% | 25.40% | -5.35% | -3.68% |
Free Cash Flow Per Share | 0.10 | -0.14 | -0.13 | 0.66 | -0.11 | -0.08 |
Levered Free Cash Flow | 330.08 | -453.35 | -1,336 | 1,047 | -348.46 | -470.29 |
Unlevered Free Cash Flow | 334.67 | -448.76 | -1,332 | 1,049 | -346.96 | -468.36 |
Free Cash Flow After Leases | 185.83 | -289.27 | -265.39 | 1,296 | -253.32 | -171.1 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | 836.82 | 767.13 | 636.71 | 582.34 | 412.48 | 386.75 |
Change in Working Capital | -744.43 | -1,674 | -1,664 | 625.47 | -234.08 | -261.77 |