Shanghai Hile Bio-Technology Co., Ltd. (SHA:603718)
China · Delayed Price · Currency is CNY 3.250
+0.030 (0.93%)
Sep 2, 2026, 3:00 PM CST
SHA:603718 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 | -325.65 | -311.44 | 171.18 | 62.87 | 121.61 | 53.86 |
Depreciation & Amortization | 21.15 | 17.78 | 37.42 | 39.71 | 47.37 | 57.57 |
Other Amortization | 3.52 | 2.11 | 1.84 | 1.16 | 2.27 | 3.9 |
Loss (Gain) From Sale of Assets | -0.16 | -0.34 | - | -0.61 | 0.36 | -7.41 |
Asset Writedown & Restructuring Costs | 641.64 | 638.08 | 1.89 | 0.05 | 0.14 | - |
Loss (Gain) From Sale of Investments | -5.62 | -4.59 | -145.64 | -56.62 | -11.44 | -35.89 |
Provision & Write-off of Bad Debts | 0.71 | 0.71 | 3.54 | 1.03 | -0.43 | 4.95 |
Other Operating Activities | 24.84 | 22.89 | 8.56 | -4.17 | -0.53 | 10.43 |
Change in Accounts Receivable | 3.13 | 16.27 | -19.41 | 54.92 | 24.66 | -68.69 |
Change in Inventory | -2.13 | -4.14 | 9.17 | 5.76 | -3.79 | -30.32 |
Change in Accounts Payable | -18.65 | -17.01 | -59.21 | -129.71 | 117.43 | 54.76 |
Change in Other Net Operating Assets | -396.65 | -399.3 | 20.45 | 23.29 | - | - |
Operating Cash Flow | 43.26 | 58.83 | 46.47 | -8.37 | 292.91 | 43.63 |
Operating Cash Flow Growth | -40.68% | 26.60% | - | - | 571.29% | -73.98% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Capital Expenditures | -10.19 | -12.17 | -8.39 | -7.81 | -19.85 | -37.78 |
Sale of Property, Plant & Equipment | 0.33 | 0.58 | - | 0.08 | 0.15 | 28.21 |
Cash Acquisitions | -128.65 | -21.51 | -768.33 | -2.29 | - | -31.5 |
Divestitures | - | - | -9.83 | 110.98 | - | - |
Investment in Securities | -55.46 | -69.26 | 625.23 | -277.49 | 74.62 | 63.99 |
Other Investing Activities | 53.9 | 51.1 | 199.66 | 5.43 | 11.2 | 18.62 |
Investing Cash Flow | -140.06 | -51.26 | 38.34 | -171.09 | 66.13 | 41.54 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Short-Term Debt Issued | - | 3 | 837.99 | 200 | 20 | 18 |
Total Debt Issued | 70 | 3 | 837.99 | 200 | 20 | 18 |
Short-Term Debt Repaid | - | - | -688.41 | -66.48 | -368.32 | -23.81 |
Long-Term Debt Repaid | - | -32.73 | -1.71 | -2.07 | -6.53 | -1.2 |
Total Debt Repaid | -45.58 | -32.73 | -690.13 | -68.55 | -374.85 | -25.01 |
Net Debt Issued (Repaid) | 24.42 | -29.73 | 147.86 | 131.45 | -354.85 | -7.01 |
Issuance of Common Stock | - | - | - | 66.44 | - | - |
Common Dividends Paid | -122.88 | -122.26 | -21.57 | -37.9 | -0.68 | -2.98 |
Other Financing Activities | -5.23 | - | - | - | - | 60 |
Financing Cash Flow | -103.7 | -151.99 | 126.29 | 159.99 | -355.53 | 50.01 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Foreign Exchange Rate Adjustments | -2.99 | -2.43 | 10.3 | 0 | 0.01 | -0 |
Net Cash Flow | -203.49 | -146.84 | 221.41 | -19.46 | 3.52 | 135.18 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 33.07 | 46.66 | 38.08 | -16.18 | 273.06 | 5.85 |
Free Cash Flow Growth | -48.44% | 22.53% | - | - | 4564.07% | -95.62% |
Free Cash Flow Margin | 15.46% | 24.84% | 14.05% | -6.72% | 91.02% | 1.69% |
Free Cash Flow Per Share | 0.05 | 0.07 | 0.06 | -0.03 | 0.43 | 0.01 |
Levered Free Cash Flow | 68.64 | 47.61 | 44.68 | 80.42 | 180.23 | -163.6 |
Unlevered Free Cash Flow | 69.43 | 48.4 | 48.11 | 83.79 | 186.68 | -155.87 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Cash Income Tax Paid | 34.44 | 37.43 | 23.89 | 57.7 | 16.19 | 28.94 |
Change in Working Capital | -317.16 | -306.38 | -32.33 | -51.78 | 133.55 | -43.76 |