Guangbo Group Stock Co., Ltd. (SHE:002103)
China · Delayed Price · Currency is CNY 8.20
-0.02 (-0.24%)
Apr 14, 2026, 3:04 PM CST
Guangbo Group Stock Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Net Income | 164.56 | 152.19 | 169.25 | -36.22 | 18.41 |
Depreciation & Amortization | 51.8 | 49.1 | 48.04 | 45.79 | 37.62 |
Other Amortization | 12.66 | 6.29 | 2.06 | 1.95 | 0.75 |
Loss (Gain) From Sale of Assets | 0.15 | -0.37 | -0.08 | 1.05 | -0.97 |
Asset Writedown & Restructuring Costs | 1.49 | 1.15 | 0.99 | 5.05 | 0.91 |
Loss (Gain) From Sale of Investments | -27.8 | -2.55 | 0.98 | 5.34 | -6.4 |
Provision & Write-off of Bad Debts | - | -2.91 | -49.13 | 57.71 | -3.12 |
Other Operating Activities | 4.13 | 4.41 | -21.78 | 23.07 | 24.28 |
Change in Accounts Receivable | 11.88 | -80.75 | 155.54 | -204.06 | 70.03 |
Change in Inventory | -25.5 | -13.77 | 40.14 | 32.49 | -106.48 |
Change in Accounts Payable | -35.73 | 102.71 | 106.34 | 312.07 | 7.41 |
Change in Other Net Operating Assets | 9.83 | -0.11 | -0.11 | 0.35 | - |
Operating Cash Flow | 167.84 | 216.54 | 459.52 | 254.79 | 38.76 |
Operating Cash Flow Growth | -22.49% | -52.88% | 80.35% | 557.29% | 406.75% |
Capital Expenditures | -187.87 | -20.5 | -13.48 | -35.89 | -47.03 |
Sale of Property, Plant & Equipment | 0.42 | 1.19 | 2.44 | 1.06 | 2.21 |
Investment in Securities | 63.86 | -233.15 | -342.24 | 69 | 65.73 |
Other Investing Activities | -45.42 | -10.79 | 23.29 | 0.71 | 10.36 |
Investing Cash Flow | -169.01 | -263.24 | -329.99 | 34.89 | 31.26 |
Short-Term Debt Issued | - | 574.69 | 571.67 | - | - |
Long-Term Debt Issued | 792.66 | - | - | 611.92 | 685.18 |
Total Debt Issued | 792.66 | 574.69 | 571.67 | 611.92 | 685.18 |
Long-Term Debt Repaid | -761.71 | -619.97 | -769.05 | -631.6 | -627.6 |
Total Debt Repaid | -761.71 | -619.97 | -769.05 | -631.6 | -627.6 |
Net Debt Issued (Repaid) | 30.95 | -45.29 | -197.38 | -19.68 | 57.58 |
Repurchase of Common Stock | - | -38.52 | - | - | - |
Common Dividends Paid | -0.52 | -0.03 | -4.75 | -13.29 | -15.48 |
Other Financing Activities | -58.35 | -49.56 | 173.71 | -152.15 | -58.79 |
Financing Cash Flow | -27.92 | -133.4 | -28.42 | -185.12 | -16.69 |
Foreign Exchange Rate Adjustments | -5.53 | 2.89 | 2.07 | 1.32 | -0.99 |
Net Cash Flow | -34.62 | -177.2 | 103.18 | 105.88 | 52.34 |
Free Cash Flow | -20.03 | 196.04 | 446.03 | 218.91 | -8.26 |
Free Cash Flow Growth | - | -56.05% | 103.76% | - | - |
Free Cash Flow Margin | -0.73% | 7.06% | 16.58% | 8.80% | -0.29% |
Free Cash Flow Per Share | -0.04 | 0.37 | 0.84 | 0.42 | -0.01 |
Cash Income Tax Paid | -11.56 | 52.32 | 20.68 | -8.55 | -13.79 |
Levered Free Cash Flow | -440.62 | 61.33 | 383.55 | 176.68 | -63.14 |
Unlevered Free Cash Flow | -440.62 | 66.17 | 390.66 | 189.84 | -50.46 |
Change in Working Capital | -39.14 | 9.22 | 309.19 | 151.05 | -32.72 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.