Shandong Minhe Animal Husbandry Co., Ltd. (SHE:002234)
China · Delayed Price · Currency is CNY 7.96
+0.15 (1.92%)
Aug 25, 2026, 11:55 AM CST
SHE:002234 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Net Income | -150.99 | -268.51 | -249.13 | -386.32 | -452.06 | 47.61 |
Depreciation & Amortization | 184.41 | 181.85 | 169.76 | 159.48 | 152.7 | 131.81 |
Other Amortization | 1.42 | 1.71 | 1.9 | 1.99 | 1.47 | 1.12 |
Loss (Gain) From Sale of Assets | 0.03 | 0.03 | 0.11 | 0.05 | -0 | -0.22 |
Asset Writedown & Restructuring Costs | -56.77 | 0.51 | 1.26 | 2.87 | 1.47 | 0.75 |
Loss (Gain) From Sale of Investments | 16.88 | 24.78 | 30.13 | 38.32 | 23.77 | 8.83 |
Provision & Write-off of Bad Debts | -1.16 | -1.16 | 1.23 | 1.04 | 0.98 | 1.21 |
Other Operating Activities | 123.4 | 123.01 | 121.19 | 122.87 | 98.73 | 154.19 |
Change in Accounts Receivable | 10.94 | 16.09 | 5.11 | -9.08 | -3.93 | -49.38 |
Change in Inventory | -59.88 | -44.2 | -104.17 | -124.39 | -138.57 | -246.92 |
Change in Accounts Payable | 74.84 | 105.49 | -33.59 | 127.91 | 26.55 | -6.33 |
Operating Cash Flow | 143.09 | 139.56 | -56.19 | -65.23 | -288.9 | 42.67 |
Operating Cash Flow Growth | 656.81% | - | - | - | - | -82.01% |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Capital Expenditures | -106.46 | -150.09 | -256.42 | -350.59 | -226.24 | -278.47 |
Sale of Property, Plant & Equipment | 0.23 | 1.16 | 0.32 | 2.2 | 0 | 0.32 |
Investment in Securities | - | - | 40.98 | 176.26 | 78.19 | -298.91 |
Other Investing Activities | - | - | 0.54 | 5.71 | 11.39 | 1.36 |
Investing Cash Flow | -106.24 | -148.92 | -214.59 | -166.42 | -136.66 | -575.69 |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Short-Term Debt Issued | - | - | - | - | 1,067 | 520.26 |
Long-Term Debt Issued | - | 1,712 | 1,758 | 1,296 | - | - |
Total Debt Issued | 1,567 | 1,712 | 1,758 | 1,296 | 1,067 | 520.26 |
Short-Term Debt Repaid | - | - | - | - | -498.35 | -519.15 |
Long-Term Debt Repaid | - | -1,504 | -1,447 | -1,205 | -3.97 | -3.48 |
Total Debt Repaid | -1,483 | -1,504 | -1,447 | -1,205 | -502.32 | -522.63 |
Net Debt Issued (Repaid) | 84.11 | 208.15 | 311.28 | 91.58 | 564.56 | -2.36 |
Issuance of Common Stock | - | - | - | - | - | 561.45 |
Common Dividends Paid | -44.58 | -43.85 | -39.79 | -24.04 | -19.28 | -120.14 |
Other Financing Activities | -126.79 | -182.75 | -28.68 | -23.2 | -53.19 | -78.69 |
Financing Cash Flow | -87.25 | -18.45 | 242.81 | 44.33 | 492.09 | 360.26 |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Foreign Exchange Rate Adjustments | -0.02 | -0.02 | -0.22 | -0.04 | 0.11 | -0 |
Net Cash Flow | -50.42 | -27.83 | -28.19 | -187.36 | 66.64 | -172.76 |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 36.63 | -10.53 | -312.61 | -415.82 | -515.14 | -235.79 |
Free Cash Flow Growth | - | - | - | - | - | - |
Free Cash Flow Margin | 1.66% | -0.49% | -14.47% | -20.04% | -32.02% | -13.28% |
Free Cash Flow Per Share | 0.10 | -0.03 | -0.89 | -1.20 | -1.48 | -0.69 |
Levered Free Cash Flow | -39.8 | -82.88 | -287.64 | -367.57 | -424.17 | -290.51 |
Unlevered Free Cash Flow | -11.62 | -54.71 | -261.02 | -350.95 | -409.73 | -279.73 |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Cash Income Tax Paid | 20.89 | 16.08 | 24.46 | 14.6 | -38.4 | -3.98 |
Change in Working Capital | 25.86 | 77.35 | -132.65 | -5.53 | -115.97 | -302.61 |