Zhejiang Tiantai Xianghe Industrial Co.,Ltd. (SHA:603500)

SHA:603500 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	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	143.53	134.43	75.39	67.05	66.51	62.75
Depreciation & Amortization	32.44	29.74	28.28	27.09	26.28	20.65
Other Amortization	1.05	0.73	0.68	0.77	0.22	-
Loss (Gain) From Sale of Assets	0.18	0.12	-0.01	0.06	0.01	0.05
Asset Writedown & Restructuring Costs	2.51	0	0.04	-	-	-
Loss (Gain) From Sale of Investments	-3.91	-4.87	-4.86	-4.45	-7.86	-3.9
Provision & Write-off of Bad Debts	6.81	6.81	9.19	9.43	4.01	1.5
Other Operating Activities	20.66	14.89	4.98	11.43	5.98	4.47
Change in Accounts Receivable	-163.18	-154.04	-92.93	-63.45	-23.46	-56.84
Change in Inventory	-24.09	-1.4	-13.88	0.04	-6.24	-33.63
Change in Accounts Payable	103.9	105.78	74.45	1.3	-17.39	41.72
Change in Other Net Operating Assets	0.74	1.27	-1.46	12.03	0.7	-
Operating Cash Flow	121.96	127.39	80.29	60.11	47.95	37.34
Operating Cash Flow Growth	-11.04%	58.66%	33.57%	25.37%	28.41%	-63.07%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-85.31	-121.14	-136.97	-26.83	-9.88	-69.05
Sale of Property, Plant & Equipment	0.29	0.28	0.46	0.22	0.1	0.43
Investment in Securities	-3.09	-1	34.12	-53.25	-22.42	19.65
Other Investing Activities	4.48	5.28	7.44	4.83	6.02	-
Investing Cash Flow	-83.63	-116.59	-94.95	-75.03	-26.18	-48.96

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	9.72	0.6	39.5
Long-Term Debt Issued	-	220.6	238.59	87.01	70.62	-
Total Debt Issued	653.6	220.6	238.59	96.73	71.22	39.5
Short-Term Debt Repaid	-	-	-	-	-0.62	-5.12
Long-Term Debt Repaid	-	-186.71	-85.41	-80.4	-38.87	-0.11
Lease Payments	-0.42	-0.42	-0.42	-0.42	-0.47	-0.11
Total Debt Repaid	-204.11	-186.71	-85.41	-80.4	-39.49	-5.23
Net Debt Issued (Repaid)	449.49	33.89	153.18	16.33	31.73	34.27
Issuance of Common Stock	-	2.7	6	4.08	18.09	-
Repurchase of Common Stock	-48.01	-48.01	-24.35	-0.1	-	-1.57
Common Dividends Paid	-120.08	-48.49	-34.69	-33.77	-35.4	-33.17
Other Financing Activities	6.64	-1.5	-	-0.15	-0.4	14.8
Financing Cash Flow	288.04	-61.4	100.14	-13.6	14.02	14.33

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-1.13	-0.92	0.36	0.73	3.08	-1.33
Net Cash Flow	325.24	-51.52	85.84	-27.79	38.87	1.37

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	36.65	6.25	-56.68	33.28	38.06	-31.71
Free Cash Flow Growth	6.71%	-	-	-12.57%	-	-
Free Cash Flow Margin	4.36%	0.75%	-8.49%	5.20%	6.27%	-6.49%
Free Cash Flow Per Share	0.11	0.02	-0.17	0.10	0.11	-0.09
Levered Free Cash Flow	-134.18	-64.11	-38.77	16.09	37.37	-50.24
Unlevered Free Cash Flow	-130.89	-60.82	-36.93	17.5	38.66	-49.79
Free Cash Flow After Leases	36.23	5.83	-57.1	32.86	37.6	-31.82

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	-	-	-	0.15	0.4	-
Cash Income Tax Paid	66.22	64.48	39.68	52.11	25.22	22.8
Change in Working Capital	-80.08	-53.25	-35.43	-51.1	-47.38	-48.18

Data Source: S&P Global Market Intelligence Last updated: Aug 27, 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:

Sep 12, 2026

Data Sources Report a data error