Beijing Teamsun Technology Co.,Ltd. (SHA:600410)
China · Delayed Price · Currency is CNY 19.77
-0.89 (-4.31%)
Nov 4, 2025, 2:44 PM CST
SHA:600410 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 596.5 | 24.12 | -220.76 | -323.53 | 23.1 | 131.49 | Upgrade |
Depreciation & Amortization | 40.34 | 40.34 | 169.49 | 184.32 | 209.7 | 155.89 | Upgrade |
Other Amortization | 111.85 | 111.85 | 0.28 | 0.27 | 0.48 | 0.52 | Upgrade |
Loss (Gain) From Sale of Assets | -0.08 | -0.08 | -0 | 0 | 0.81 | -0 | Upgrade |
Asset Writedown & Restructuring Costs | 9.88 | 9.88 | 13.09 | 30.55 | 17.45 | 0.71 | Upgrade |
Loss (Gain) From Sale of Investments | -129.2 | -129.2 | -11.76 | 80.07 | -442.81 | -980.16 | Upgrade |
Provision & Write-off of Bad Debts | -1.15 | -1.15 | 46.01 | 42.84 | 106.79 | 86.16 | Upgrade |
Other Operating Activities | -979.06 | 70.44 | 87.3 | 88.62 | 163.46 | 450.37 | Upgrade |
Change in Accounts Receivable | 92.68 | 92.68 | 85.57 | -150.5 | -56.67 | 463.86 | Upgrade |
Change in Inventory | -151.47 | -151.47 | -128.46 | -18.94 | 74.25 | 219.47 | Upgrade |
Change in Accounts Payable | 655.39 | 655.39 | 184.35 | 259.92 | -53.12 | -316.36 | Upgrade |
Change in Other Net Operating Assets | -29.15 | -29.15 | 26.32 | 20.27 | 15.88 | 124.41 | Upgrade |
Operating Cash Flow | 225.99 | 703.12 | 231.92 | 207.12 | 31.18 | 449.78 | Upgrade |
Operating Cash Flow Growth | -72.61% | 203.17% | 11.98% | 564.21% | -93.07% | 161.51% | Upgrade |
Capital Expenditures | -83.68 | -64.82 | -157.56 | -103.3 | -118.86 | -169.95 | Upgrade |
Sale of Property, Plant & Equipment | 0.07 | 0.02 | 0.12 | 0.02 | 2.02 | 0.01 | Upgrade |
Divestitures | - | - | -0.02 | - | 4.81 | 222.94 | Upgrade |
Investment in Securities | 167.38 | 204.54 | -6.96 | 109.91 | 681.05 | -17.79 | Upgrade |
Other Investing Activities | 26.48 | 33.1 | 10.56 | 36.57 | 76.85 | 97.63 | Upgrade |
Investing Cash Flow | 110.24 | 172.84 | -153.86 | 43.21 | 645.88 | 132.82 | Upgrade |
Long-Term Debt Issued | - | 485.28 | 886.76 | 763.76 | 955.59 | 1,783 | Upgrade |
Total Debt Issued | 1,131 | 485.28 | 886.76 | 763.76 | 955.59 | 1,783 | Upgrade |
Long-Term Debt Repaid | - | -1,308 | -776.93 | -1,213 | -1,229 | -1,972 | Upgrade |
Total Debt Repaid | -1,439 | -1,308 | -776.93 | -1,213 | -1,229 | -1,972 | Upgrade |
Net Debt Issued (Repaid) | -308.35 | -823.04 | 109.83 | -449.01 | -273.12 | -188.78 | Upgrade |
Issuance of Common Stock | - | - | 18.48 | - | - | - | Upgrade |
Repurchase of Common Stock | - | - | - | - | -50.09 | - | Upgrade |
Common Dividends Paid | -49.15 | -50.74 | -52.22 | -56.51 | -99.49 | -144.77 | Upgrade |
Other Financing Activities | -20.1 | -23.83 | 27.3 | -63.66 | -202.19 | -56.77 | Upgrade |
Financing Cash Flow | -377.6 | -897.62 | 103.39 | -569.18 | -624.88 | -390.32 | Upgrade |
Foreign Exchange Rate Adjustments | 11.91 | 14.01 | 7.95 | 50.76 | -15.66 | -24.55 | Upgrade |
Net Cash Flow | -29.45 | -7.65 | 189.41 | -268.09 | 36.51 | 167.74 | Upgrade |
Free Cash Flow | 142.31 | 638.3 | 74.36 | 103.82 | -87.67 | 279.83 | Upgrade |
Free Cash Flow Growth | -81.69% | 758.35% | -28.37% | - | - | 683.63% | Upgrade |
Free Cash Flow Margin | 3.19% | 14.95% | 1.79% | 2.55% | -2.31% | 7.17% | Upgrade |
Free Cash Flow Per Share | 0.13 | 0.58 | 0.07 | 0.10 | -0.08 | 0.26 | Upgrade |
Cash Income Tax Paid | 74.13 | 60.91 | 41.49 | 26.7 | 34.46 | 190.94 | Upgrade |
Levered Free Cash Flow | -230.69 | 259.12 | -225.42 | 133.97 | -68.65 | 685.5 | Upgrade |
Unlevered Free Cash Flow | -201.86 | 295.54 | -188.93 | 171.41 | -12.05 | 750.19 | Upgrade |
Change in Working Capital | 576.91 | 576.91 | 148.28 | 103.96 | -47.82 | 604.81 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.