Shanghai Jiaoda Onlly Co.,Ltd (SHA:600530)

SHA:600530 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	4.07	3.49	30.48	-35.08	-498.62	-8.92
Depreciation & Amortization	38.37	38.37	39.2	34.39	30.05	31.38
Other Amortization	13.46	13.46	13.58	14.32	16.22	13.31
Loss (Gain) From Sale of Assets	0	0	-0.02	-1.19	-0.13	-5.92
Asset Writedown & Restructuring Costs	0.45	0.45	0.09	0.04	496.59	-
Loss (Gain) From Sale of Investments	-9.08	-9.08	13.58	0.58	3.24	-1.36
Provision & Write-off of Bad Debts	0.27	0.27	-1.05	0.48	23.5	6
Other Operating Activities	51.19	16.92	15.15	19	25.27	21.58
Change in Accounts Receivable	-30.05	-30.05	-8.26	38.67	-17.35	-118.81
Change in Inventory	4.12	4.12	1.42	9.47	1.95	-12.7
Change in Accounts Payable	-14.21	-14.21	-2.03	-22.65	20.02	149.65
Operating Cash Flow	57.9	23.05	63.38	55.54	98.27	104.06
Operating Cash Flow Growth	-2.15%	-63.63%	14.12%	-43.49%	-5.57%	54.90%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-3.9	-2.94	-5.48	-9.55	-25.8	-10.52
Sale of Property, Plant & Equipment	0	-	0.02	0.36	1.19	6.25
Cash Acquisitions	-	-	-	-	-8.84	-
Divestitures	-	-	-	-	-	4.87
Investment in Securities	7.66	1.34	2.02	1.15	0.46	1.61
Other Investing Activities	0.04	-	0.3	0.09	-	0.13
Investing Cash Flow	3.8	-1.59	-3.15	-7.95	-32.99	2.34

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	56	20	-	-	-
Long-Term Debt Issued	-	-	-	20	10	50
Total Debt Issued	36	56	20	20	10	50
Short-Term Debt Repaid	-	-40	-72.5	-	-	-
Long-Term Debt Repaid	-	-26.89	-25.1	-112.24	-64.41	-96.98
Total Debt Repaid	-46.89	-66.89	-97.6	-112.24	-64.41	-96.98
Net Debt Issued (Repaid)	-10.89	-10.89	-77.6	-92.24	-54.41	-46.98
Common Dividends Paid	-10.01	-9.95	-1.85	-5.3	-8.87	-12.42
Dividends Paid	-10.01	-9.95	-1.85	-5.3	-8.87	-12.42
Other Financing Activities	3.23	-	-	40	-	-2.28
Financing Cash Flow	-17.67	-20.84	-79.45	-57.54	-63.28	-61.69

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-1.83	-0.82	0.92	0.12	0.85	-0.2
Net Cash Flow	42.2	-0.2	-18.3	-9.83	2.86	44.52

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	53.99	20.11	57.9	45.98	72.47	93.54
Free Cash Flow Growth	-1.70%	-65.26%	25.91%	-36.55%	-22.53%	159.38%
Free Cash Flow Margin	17.44%	6.40%	17.80%	15.52%	19.21%	25.80%
Free Cash Flow Per Share	0.07	0.03	0.07	0.07	0.09	0.10
Levered Free Cash Flow	42.36	43.86	-3.01	91.22	69.97	28.85
Unlevered Free Cash Flow	48.21	49.81	3.25	99.69	80.8	40.24

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Income Tax Paid	19.74	15.74	16.73	18.64	15.72	23.09
Change in Working Capital	-37.85	-37.85	-8.38	23	2.15	21.67

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 26, 2026

Data Sources Report a data error