Shaanxi Fenghuo Electronics Co., Ltd. (SHE:000561)
China · Delayed Price · Currency is CNY 9.51
+0.22 (2.37%)
Apr 30, 2026, 3:04 PM CST
SHE:000561 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Net Income | -304.81 | -306.15 | -152.01 | 52.34 | 97.68 | 110.73 |
Depreciation & Amortization | 80.94 | 80.94 | 42.43 | 49.84 | 51.48 | 54.97 |
Other Amortization | 8.47 | 8.47 | 5.61 | 3.08 | 3.06 | 3.73 |
Loss (Gain) From Sale of Assets | 0.76 | 0.76 | -0.21 | 0 | -14.28 | -6.25 |
Asset Writedown & Restructuring Costs | 50.82 | 50.82 | -3.87 | -10.12 | 0.06 | 0.23 |
Loss (Gain) From Sale of Investments | -8.91 | -8.91 | 5.25 | -11.19 | -7.19 | -13 |
Provision & Write-off of Bad Debts | - | - | 58.69 | 23.52 | 35.36 | 24.52 |
Other Operating Activities | 185.23 | 152.04 | 14.7 | 24.49 | 11.76 | 11.46 |
Change in Accounts Receivable | -319.06 | -319.06 | -126.05 | -190.84 | -401.41 | -51.33 |
Change in Inventory | -39.9 | -39.9 | -15.63 | 56.91 | -48.49 | -190.2 |
Change in Accounts Payable | 154.53 | 154.53 | -279.43 | -195.02 | 187.16 | 91.71 |
Change in Other Net Operating Assets | - | - | -11.85 | 8.81 | 3.56 | 0.51 |
Operating Cash Flow | -217.96 | -252.48 | -470.15 | -182.86 | -87.35 | 32.34 |
Operating Cash Flow Growth | - | - | - | - | - | -64.62% |
Capital Expenditures | -38.75 | -40.83 | -69.01 | -25.45 | -37.42 | -45.83 |
Sale of Property, Plant & Equipment | 0.12 | 0.26 | 3.75 | 0 | 14.87 | 32.04 |
Cash Acquisitions | -250 | -250 | - | - | - | - |
Other Investing Activities | -34.28 | -34.28 | - | 1.27 | 2.19 | - |
Investing Cash Flow | -322.91 | -324.85 | -65.26 | -24.17 | -20.36 | -13.79 |
Long-Term Debt Issued | - | 1,059 | 651 | 505 | 402 | 308 |
Long-Term Debt Repaid | - | -1,282 | -432.88 | -387.23 | -248.85 | -309.36 |
Net Debt Issued (Repaid) | -159.47 | -223.4 | 218.12 | 117.77 | 153.15 | -1.36 |
Issuance of Common Stock | 878.87 | 878.87 | - | 0.7 | - | - |
Repurchase of Common Stock | - | - | - | -0.7 | -1.38 | -3.6 |
Common Dividends Paid | -32.76 | -29.56 | -26.6 | -10.25 | -11.47 | -10.17 |
Other Financing Activities | 18.38 | 13.26 | 82.6 | 76.68 | 10.12 | 51.58 |
Financing Cash Flow | 705.02 | 639.18 | 274.11 | 184.2 | 150.42 | 36.45 |
Foreign Exchange Rate Adjustments | -0 | -0 | 0 | 0.01 | 0.01 | -0.09 |
Net Cash Flow | 164.15 | 61.85 | -261.29 | -22.82 | 42.72 | 54.91 |
Free Cash Flow | -256.72 | -293.31 | -539.16 | -208.31 | -124.77 | -13.49 |
Free Cash Flow Margin | -15.15% | -17.53% | -44.88% | -14.17% | -7.80% | -0.90% |
Free Cash Flow Per Share | -0.33 | -0.39 | -0.89 | -0.36 | -0.20 | -0.02 |
Cash Income Tax Paid | 100.21 | 122.61 | 61.17 | 54.79 | 11.49 | 28.59 |
Levered Free Cash Flow | -333.7 | -832.03 | -393.92 | -231.2 | -180.7 | 10.62 |
Unlevered Free Cash Flow | -333.7 | -832.03 | -383.86 | -224.29 | -174.87 | 15.64 |
Change in Working Capital | -230.44 | -230.44 | -440.75 | -314.82 | -265.29 | -154.04 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.