Guangzhou KDT Machinery Group Co., Ltd. (SHE:002833)

SHE:002833 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Net Income	443.58	430.58	517.37	590.02	454.72	520.09
Depreciation & Amortization	123.12	123.12	108.37	79.05	74.23	67.04
Other Amortization	2.31	2.31	-	-	-	-
Loss (Gain) From Sale of Assets	-0.7	-0.7	-3.8	0.92	-104.67	-0
Asset Writedown & Restructuring Costs	0.06	0.06	0.2	5.08	14.06	13.84
Loss (Gain) From Sale of Investments	-37.66	-37.66	7.41	-8.26	-28.43	-49.68
Provision & Write-off of Bad Debts	-0.01	-0.01	-0.2	0.18	-0.41	-1.68
Other Operating Activities	39.6	38.32	30.46	42.36	61.8	43.82
Change in Accounts Receivable	19.33	19.33	31.7	-39.37	-31.98	12.31
Change in Inventory	-2.03	-2.03	-124.2	2.81	15.45	-124.36
Change in Accounts Payable	59.51	59.51	3.24	43.68	10.01	76.81
Change in Other Net Operating Assets	-3.52	-3.52	-5.51	-8.68	-24.91	-9.48
Operating Cash Flow	636.07	621.8	563.54	702.08	421.12	550.64
Operating Cash Flow Growth	13.74%	10.34%	-19.73%	66.72%	-23.52%	32.95%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Capital Expenditures	-120.34	-108.36	-320	-535.57	-345.9	-422.29
Sale of Property, Plant & Equipment	80.13	2.92	7.45	0.54	40.57	0.72
Cash Acquisitions	-	-	-1.61	-	-	-
Investment in Securities	552.45	414.65	-530.3	131.24	464.94	-483.96
Other Investing Activities	30.98	33.86	14.63	12.41	96.29	89.93
Investing Cash Flow	543.21	343.06	-829.83	-391.38	255.91	-815.6

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Long-Term Debt Issued	-	226.18	174.94	94.47	82.72	191.6
Total Debt Issued	203.83	226.18	174.94	94.47	82.72	191.6
Long-Term Debt Repaid	-	-279.01	-120.17	-99.2	-103.18	-146.35
Total Debt Repaid	-311.18	-279.01	-120.17	-99.2	-103.18	-146.35
Net Debt Issued (Repaid)	-107.35	-52.82	54.77	-4.73	-20.46	45.24
Issuance of Common Stock	-	-	-	-	-	668.85
Repurchase of Common Stock	-	-	-	-	-	-75.58
Common Dividends Paid	-307.86	-308.77	-391.39	-432.61	-163.36	-176.6
Other Financing Activities	-4.9	-4.72	0.32	6.24	-8.05	-2.22
Financing Cash Flow	-420.1	-366.32	-336.3	-431.11	-191.86	459.69

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Foreign Exchange Rate Adjustments	-0.22	3.39	3.54	2.43	7.81	-8.15
Net Cash Flow	758.96	601.93	-599.06	-117.97	492.97	186.58

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Free Cash Flow	515.73	513.44	243.54	166.51	75.22	128.35
Free Cash Flow Growth	59.08%	110.83%	46.26%	121.36%	-41.39%	-12.50%
Free Cash Flow Margin	20.17%	21.14%	9.04%	6.21%	3.54%	5.41%
Free Cash Flow Per Share	1.21	1.20	0.56	0.39	0.18	0.30
Levered Free Cash Flow	343.73	343.06	-55.75	-65.73	-89.47	13.57
Unlevered Free Cash Flow	379.59	378.17	-30.51	-41.2	-66.55	22.42

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Cash Income Tax Paid	164.09	167.4	69.49	141.45	91.03	90.1
Change in Working Capital	65.77	65.77	-96.27	-7.28	-50.19	-42.78

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 31, 2026

Data Sources Report a data error