Jiangsu LiXing General Steel Ball Co.,Ltd. (SHE:300421)
China · Delayed Price · Currency is CNY 26.44
-0.57 (-2.11%)
May 12, 2026, 3:06 PM CST
SHE:300421 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 | Jan '22 Jan 1, 2022 |
Net Income | 59.14 | 69.22 | 55.23 | 59.88 | 62.34 | 90.33 |
Depreciation & Amortization | 90.28 | 90.28 | 82.04 | 81.48 | 73.5 | 62.55 |
Other Amortization | 0.32 | 0.32 | 1.64 | 1.82 | 1.51 | 1.15 |
Loss (Gain) From Sale of Assets | -0.79 | -0.79 | -0.33 | -0.14 | -0.76 | -1.43 |
Asset Writedown & Restructuring Costs | 6.03 | 6.03 | - | 2.94 | 4.48 | 6.44 |
Loss (Gain) From Sale of Investments | 0.49 | 0.49 | - | - | - | - |
Provision & Write-off of Bad Debts | - | - | 1.41 | 2 | - | - |
Other Operating Activities | 155.19 | 3.43 | 8.44 | 7.03 | -1.32 | 8.72 |
Change in Accounts Receivable | -52.97 | -52.97 | -25.89 | -31.51 | -29.57 | -42.42 |
Change in Inventory | -3.7 | -3.7 | 7.74 | 4.55 | -56.95 | -59.57 |
Change in Accounts Payable | -123.89 | -123.89 | -29.97 | -34.14 | 19.6 | -40.81 |
Change in Other Net Operating Assets | -1.56 | -1.56 | - | - | - | - |
Operating Cash Flow | 128.04 | -13.64 | 102.7 | 93 | 70.31 | 20.55 |
Operating Cash Flow Growth | - | - | 10.43% | 32.28% | 242.18% | -76.38% |
Capital Expenditures | -25.67 | -18.96 | -60.79 | -55.12 | -69.25 | -79.6 |
Sale of Property, Plant & Equipment | 1.7 | 1.1 | 0.06 | 0.07 | - | 2.72 |
Investment in Securities | -11 | -11 | - | - | - | - |
Other Investing Activities | 0 | - | 3.23 | - | - | - |
Investing Cash Flow | -34.97 | -28.86 | -57.5 | -55.05 | -69.25 | -76.88 |
Short-Term Debt Issued | - | - | 1,065 | 660 | 360 | 270 |
Long-Term Debt Issued | - | 957.33 | - | - | - | - |
Total Debt Issued | 860 | 957.33 | 1,065 | 660 | 360 | 270 |
Short-Term Debt Repaid | - | - | -1,060 | -570 | -335 | -245 |
Long-Term Debt Repaid | - | -912.33 | - | - | - | - |
Total Debt Repaid | -982.33 | -912.33 | -1,060 | -570 | -335 | -245 |
Net Debt Issued (Repaid) | -122.33 | 45 | 4.56 | 90 | 25 | 25 |
Issuance of Common Stock | - | - | - | - | - | 23.63 |
Repurchase of Common Stock | - | - | - | -11.57 | -0.22 | - |
Common Dividends Paid | -42.51 | -41.57 | -40.69 | -103.63 | -42.58 | -29.14 |
Other Financing Activities | - | - | - | - | -0.4 | -1.05 |
Financing Cash Flow | -164.84 | 3.43 | -36.14 | -25.2 | -18.2 | 18.43 |
Foreign Exchange Rate Adjustments | -0.08 | 3.88 | 1.01 | 1.6 | 2.07 | -5.39 |
Net Cash Flow | -71.85 | -35.19 | 10.08 | 14.35 | -15.08 | -43.29 |
Free Cash Flow | 102.37 | -32.6 | 41.91 | 37.89 | 1.05 | -59.05 |
Free Cash Flow Growth | - | - | 10.62% | 3494.35% | - | - |
Free Cash Flow Margin | 9.12% | -2.94% | 4.01% | 3.78% | 0.11% | -6.06% |
Free Cash Flow Per Share | 0.35 | -0.11 | 0.14 | 0.13 | 0.00 | -0.20 |
Cash Income Tax Paid | 18.52 | 12.87 | 3.18 | 24.19 | -17.31 | 4.69 |
Levered Free Cash Flow | 55.48 | 17.1 | 113.37 | -0.14 | -20.06 | 46.58 |
Unlevered Free Cash Flow | 55.48 | 17.1 | 116.69 | 3.26 | -16.35 | 48.77 |
Change in Working Capital | -182.62 | -182.62 | -45.73 | -62.02 | -69.45 | -147.21 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.