Shanghai QiFan Cable Co., Ltd (SHA:605222)
China · Delayed Price · Currency is CNY 22.62
-0.42 (-1.82%)
Sep 11, 2026, 3:00 PM CST
Shanghai QiFan Cable 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 | 203.52 | 170.77 | 135.5 | 423.19 | 366.64 | 683.88 |
Depreciation & Amortization | 248.52 | 212.38 | 179.92 | 149.64 | 119.83 | 90.55 |
Other Amortization | 9.04 | 7.86 | 5.52 | 4.12 | 0.33 | 1.91 |
Loss (Gain) From Sale of Assets | -1.52 | 1.47 | -0.33 | 0.18 | 0.14 | 1.31 |
Asset Writedown & Restructuring Costs | 1.46 | 3.23 | 3.64 | 1.93 | 121.97 | 12.4 |
Loss (Gain) From Sale of Investments | 24.9 | 15.98 | -30.88 | 2.5 | 47.63 | -34.43 |
Provision & Write-off of Bad Debts | 145.72 | 124.32 | 125.49 | 52.92 | 76.35 | 73.64 |
Other Operating Activities | 217.3 | 211.11 | 210.23 | 211.92 | 201.78 | 137.31 |
Change in Accounts Receivable | -1,003 | -298.66 | -567.18 | -800.07 | -1,031 | -1,748 |
Change in Inventory | 136.9 | -953.79 | 238.23 | 49.64 | -1,978 | -230.38 |
Change in Accounts Payable | 155.43 | 597.69 | 249.4 | 198.84 | 357.71 | 1,448 |
Change in Other Net Operating Assets | -111.26 | - | 19.59 | 152.1 | -107.5 | -303.7 |
Operating Cash Flow | -3.89 | 55.2 | 497.98 | 455.44 | -1,845 | 87.59 |
Operating Cash Flow Growth | - | -88.91% | 9.34% | - | - | - |
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 | -314.5 | -445.95 | -475.15 | -314.93 | -210.79 | -254.62 |
Sale of Property, Plant & Equipment | 0.17 | 0.19 | 12.73 | 1.73 | 0.58 | 1.1 |
Cash Acquisitions | - | - | - | - | - | -49.46 |
Investment in Securities | -30.2 | - | - | 30 | 193.46 | -80 |
Other Investing Activities | -4.83 | 0.39 | -33.29 | 1.49 | 32.07 | -4.56 |
Investing Cash Flow | -349.36 | -445.37 | -495.71 | -281.71 | 15.31 | -387.55 |
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 | - | - | - | - | 9.4 | - |
Long-Term Debt Issued | - | 5,284 | 5,105 | 4,508 | 4,138 | 3,988 |
Total Debt Issued | 6,047 | 5,284 | 5,105 | 4,508 | 4,148 | 3,988 |
Long-Term Debt Repaid | - | -4,772 | -5,405 | -3,895 | -2,461 | -2,306 |
Lease Payments | -32.64 | -33.9 | -34.23 | -25.8 | -35.78 | -18.21 |
Net Debt Issued (Repaid) | 478.72 | 512.48 | -299.82 | 612.69 | 1,687 | 1,682 |
Issuance of Common Stock | 20 | 20 | - | - | - | 180.22 |
Repurchase of Common Stock | - | - | -51.36 | - | -0.97 | - |
Common Dividends Paid | -150.61 | -124.14 | -214.73 | -197.17 | -220.1 | -134.68 |
Other Financing Activities | -5.6 | - | - | - | - | - |
Financing Cash Flow | 342.51 | 408.34 | -565.91 | 415.52 | 1,465 | 1,728 |
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 | -15.14 | -5.07 | 0.01 | 0.14 | 1.24 | -4.04 |
Net Cash Flow | -25.87 | 13.1 | -563.63 | 589.38 | -362.75 | 1,424 |
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 | -318.38 | -390.74 | 22.83 | 140.51 | -2,056 | -167.04 |
Free Cash Flow Growth | - | - | -83.75% | - | - | - |
Free Cash Flow Margin | -1.35% | -1.81% | 0.10% | 0.60% | -9.96% | -0.89% |
Free Cash Flow Per Share | -0.77 | -0.94 | 0.05 | 0.30 | -4.40 | -0.39 |
Levered Free Cash Flow | -540.72 | -985.12 | 52.31 | -280.42 | -2,769 | 403.4 |
Unlevered Free Cash Flow | -408.54 | -857.65 | 180.16 | -148.49 | -2,645 | 489.59 |
Free Cash Flow After Leases | -351.02 | -424.64 | -11.39 | 114.72 | -2,091 | -185.24 |
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 | 347.67 | 286.92 | 321.96 | 465.47 | 273.01 | 366.05 |
Change in Working Capital | -852.83 | -691.92 | -131.12 | -390.95 | -2,779 | -878.99 |