Xinyaqiang Silicon Chemistry Co.,Ltd (SHA:603155)
China · Delayed Price · Currency is CNY 18.51
+0.18 (0.98%)
At close: Jan 23, 2026
SHA:603155 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 | 94.16 | 114.36 | 123.44 | 301.72 | 319.44 | 157.34 | Upgrade |
Depreciation & Amortization | 47.95 | 47.95 | 47.01 | 38.11 | 24.83 | 23.81 | Upgrade |
Other Amortization | 0.21 | 0.21 | - | - | - | - | Upgrade |
Loss (Gain) From Sale of Assets | -0.04 | -0.04 | 0.07 | 0.13 | -0.97 | -5.25 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | - | -0 | 0.02 | Upgrade |
Loss (Gain) From Sale of Investments | -26.04 | -26.04 | -37.89 | -37.95 | -41.94 | -5.91 | Upgrade |
Provision & Write-off of Bad Debts | 1.93 | 1.93 | -0.23 | -2.38 | 3.95 | 0.48 | Upgrade |
Other Operating Activities | -90.93 | -0.07 | 8.27 | -14.32 | 0.09 | -0.03 | Upgrade |
Change in Accounts Receivable | 0.55 | 0.55 | 58.8 | 18.13 | -188.88 | -81.75 | Upgrade |
Change in Inventory | 21.45 | 21.45 | 10.07 | 2.28 | -97.58 | -6.09 | Upgrade |
Change in Accounts Payable | 12.95 | 12.95 | -27.44 | -3.65 | 171.57 | 69.53 | Upgrade |
Change in Other Net Operating Assets | -2.4 | -2.4 | 3.23 | - | - | - | Upgrade |
Operating Cash Flow | 57.69 | 168.74 | 177.68 | 299.99 | 190.47 | 153.57 | Upgrade |
Operating Cash Flow Growth | -50.85% | -5.03% | -40.77% | 57.50% | 24.02% | -27.85% | Upgrade |
Capital Expenditures | -19.43 | -18.09 | -50.71 | -230.34 | -87.59 | -63.32 | Upgrade |
Sale of Property, Plant & Equipment | 83.32 | 0.06 | 0.23 | 0.32 | - | 10.6 | Upgrade |
Investment in Securities | 5.99 | -156.69 | -55.22 | 184.2 | -199 | -1,160 | Upgrade |
Other Investing Activities | 19.93 | 35.52 | 38.66 | 40.68 | 41.61 | 5.91 | Upgrade |
Investing Cash Flow | 89.81 | -139.19 | -67.04 | -5.14 | -244.98 | -1,207 | Upgrade |
Short-Term Debt Issued | - | 36.53 | - | 13.3 | - | - | Upgrade |
Total Debt Issued | - | 36.53 | - | 13.3 | - | - | Upgrade |
Short-Term Debt Repaid | - | -36.54 | -13.3 | - | - | - | Upgrade |
Total Debt Repaid | -0.01 | -36.54 | -13.3 | - | - | - | Upgrade |
Net Debt Issued (Repaid) | -0.01 | -0.01 | -13.3 | 13.3 | - | - | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 1,200 | Upgrade |
Common Dividends Paid | -268.42 | -95.26 | -225.73 | -155.78 | -85.56 | -56 | Upgrade |
Dividends Paid | -268.42 | -95.26 | -225.73 | -155.78 | -85.56 | -56 | Upgrade |
Other Financing Activities | - | - | - | 30 | - | - | Upgrade |
Financing Cash Flow | -268.43 | -95.27 | -239.03 | -112.48 | -85.56 | 1,144 | Upgrade |
Foreign Exchange Rate Adjustments | 23.04 | 15.11 | 7.14 | 14 | -4.88 | -7.35 | Upgrade |
Net Cash Flow | -97.9 | -50.61 | -121.25 | 196.37 | -144.95 | 83.42 | Upgrade |
Free Cash Flow | 38.26 | 150.66 | 126.97 | 69.65 | 102.88 | 90.25 | Upgrade |
Free Cash Flow Growth | -56.81% | 18.66% | 82.30% | -32.30% | 13.98% | -46.32% | Upgrade |
Free Cash Flow Margin | 6.23% | 20.91% | 18.80% | 6.14% | 11.69% | 18.41% | Upgrade |
Free Cash Flow Per Share | 0.12 | 0.47 | 0.40 | 0.22 | 0.33 | 0.34 | Upgrade |
Cash Income Tax Paid | 9.73 | 14.61 | 20.17 | 17.89 | 32.63 | 19.74 | Upgrade |
Levered Free Cash Flow | 653.91 | 61.45 | 54.82 | -22.01 | 73 | 102.43 | Upgrade |
Unlevered Free Cash Flow | 653.96 | 61.77 | 55.22 | -21.86 | 73 | 102.43 | Upgrade |
Change in Working Capital | 30.45 | 30.45 | 37.01 | 14.68 | -114.93 | -16.88 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.