Hunan Copote Science Technology Co.,Ltd. (SHA:600476)
China · Delayed Price · Currency is CNY 11.56
+0.55 (5.00%)
Apr 30, 2026, 3:00 PM CST
SHA:600476 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 |
|---|---|---|---|---|---|---|
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 | -464.99 | -474 | 13.19 | 5.29 | -39.33 | 3.95 |
Depreciation & Amortization | 29.51 | 29.51 | 26.94 | 25.27 | 23.53 | 11.79 |
Other Amortization | 8.51 | 8.51 | 8.4 | 3.57 | 3.57 | 1.36 |
Loss (Gain) From Sale of Assets | -0.19 | -0.19 | -0.82 | -0.06 | - | - |
Asset Writedown & Restructuring Costs | 61.51 | 61.51 | 0.69 | 0 | 0 | 0.22 |
Loss (Gain) From Sale of Investments | -0.1 | -0.1 | -12.95 | -2.09 | 3.3 | 6.74 |
Provision & Write-off of Bad Debts | - | - | 2.8 | 9.19 | -0.38 | - |
Other Operating Activities | 353.54 | 357.6 | 32 | 22.04 | 14.23 | 7.3 |
Change in Accounts Receivable | 128.38 | 128.38 | -308.43 | -398.85 | 18.54 | -120.09 |
Change in Inventory | 25.66 | 25.66 | -1.99 | 18.74 | -42.37 | -14.89 |
Change in Accounts Payable | 5.48 | 5.48 | 181.12 | 239.36 | -14.88 | 122.29 |
Operating Cash Flow | 151.65 | 146.7 | -63.18 | -79.88 | -36.85 | 16.99 |
Operating Cash Flow Growth | 189.85% | - | - | - | - | -76.52% |
Capital Expenditures | -1.18 | -1.18 | -19.79 | -9.87 | -30.79 | -67.54 |
Sale of Property, Plant & Equipment | 0.23 | 0.23 | 0 | 0 | - | - |
Investment in Securities | - | - | 40.23 | - | - | - |
Other Investing Activities | 12.21 | 12.21 | 1.94 | 1.8 | 1.8 | 1.55 |
Investing Cash Flow | 11.26 | 11.25 | 22.39 | -8.08 | -28.99 | -65.98 |
Short-Term Debt Issued | - | - | - | - | 248.68 | 130 |
Long-Term Debt Issued | - | 401.88 | 644.52 | 698.64 | 195.73 | 143.94 |
Total Debt Issued | 351.88 | 401.88 | 644.52 | 698.64 | 444.41 | 273.94 |
Short-Term Debt Repaid | - | - | - | - | -174.08 | -50 |
Long-Term Debt Repaid | - | -451 | -614.92 | -621.34 | -165.95 | -174.72 |
Total Debt Repaid | -423.98 | -451 | -614.92 | -621.34 | -340.02 | -224.72 |
Net Debt Issued (Repaid) | -72.1 | -49.12 | 29.61 | 77.3 | 104.39 | 49.22 |
Common Dividends Paid | -17.38 | -21.1 | -22.37 | -11.22 | -6.19 | -3.47 |
Other Financing Activities | -73.67 | -63.4 | - | - | - | - |
Financing Cash Flow | -163.15 | -133.62 | 7.23 | 66.08 | 98.19 | 45.75 |
Foreign Exchange Rate Adjustments | - | - | - | 0 | 0 | -0 |
Net Cash Flow | -0.24 | 24.34 | -33.56 | -21.88 | 32.35 | -3.25 |
Free Cash Flow | 150.48 | 145.52 | -82.97 | -89.75 | -67.64 | -50.55 |
Free Cash Flow Growth | 361.62% | - | - | - | - | - |
Free Cash Flow Margin | 28.32% | 27.58% | -12.98% | -15.33% | -11.55% | -10.91% |
Free Cash Flow Per Share | 0.93 | 0.90 | -0.52 | -0.56 | -0.42 | -0.32 |
Cash Income Tax Paid | 23.63 | 23.63 | 14.94 | 15.92 | 21.03 | 7.03 |
Levered Free Cash Flow | 210.41 | 150.8 | 86.07 | 198.8 | -51.48 | -47.62 |
Unlevered Free Cash Flow | 210.41 | 150.8 | 92.51 | 205.66 | -47 | -44.78 |
Change in Working Capital | 163.86 | 163.86 | -133.42 | -143.09 | -41.77 | -14.38 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.