Wondershare Technology Group Co., Ltd. (SHE:300624)
China · Delayed Price · Currency is CNY 47.22
+0.33 (0.70%)
Aug 28, 2026, 3:05 PM CST
SHE:300624 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 | -107.21 | -91.23 | -163.46 | 86.21 | 40.43 | 27.93 |
Depreciation & Amortization | 55.67 | 34.5 | 63.05 | 42.6 | 32.7 | 30.28 |
Other Amortization | 13.14 | 24.89 | 3.37 | 3.22 | 7.02 | 5.94 |
Loss (Gain) From Sale of Assets | -0.33 | -0.34 | -0.61 | -0.55 | -0.45 | -3.34 |
Asset Writedown & Restructuring Costs | 2.15 | 0.19 | 59.45 | 0.23 | 2.72 | -0.5 |
Loss (Gain) From Sale of Investments | -37.68 | -34.51 | 10.4 | 17.4 | -24.32 | -18.82 |
Provision & Write-off of Bad Debts | -0 | -0 | 0.07 | 0 | 0 | - |
Other Operating Activities | 30.61 | 12.34 | -3.04 | 42.36 | 46.66 | 33.09 |
Change in Accounts Receivable | 8.34 | -0.24 | -16.93 | 4.61 | -26.1 | -9.47 |
Change in Inventory | - | - | - | - | - | 0.36 |
Change in Accounts Payable | 20.17 | 60.19 | 88.27 | 40.31 | 30.36 | 59.18 |
Change in Other Net Operating Assets | 18.22 | 17.47 | -8.04 | - | -8.01 | 22.04 |
Operating Cash Flow | 0.51 | 21.41 | 33.32 | 233.57 | 107.38 | 141.99 |
Operating Cash Flow Growth | - | -35.74% | -85.73% | 117.51% | -24.37% | -27.32% |
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 | -101.52 | -128.97 | -180.72 | -45.67 | -81.53 | -117.17 |
Sale of Property, Plant & Equipment | 1.54 | 1.22 | 0.65 | 1.25 | 0.04 | 0.12 |
Cash Acquisitions | - | - | -171.68 | -25.8 | -51.58 | -153.31 |
Divestitures | -0 | -0 | 116.54 | - | - | - |
Investment in Securities | -72.29 | 95.61 | 119.56 | 10.24 | -17.12 | 176.88 |
Other Investing Activities | 93.54 | -22.94 | 8.56 | 8.06 | 15.81 | 12.12 |
Investing Cash Flow | -78.73 | -55.07 | -107.09 | -51.92 | -134.38 | -81.36 |
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 |
Long-Term Debt Issued | - | 261.5 | 30 | - | - | 374.6 |
Long-Term Debt Repaid | - | -38.63 | -13.44 | -15.63 | -12.05 | -12.37 |
Net Debt Issued (Repaid) | 131.77 | 222.87 | 16.56 | -15.63 | -12.05 | 362.23 |
Issuance of Common Stock | - | - | 22.02 | 18.56 | - | - |
Repurchase of Common Stock | -20 | -35 | -25.01 | - | -1.19 | - |
Common Dividends Paid | -5.53 | -2.81 | -15.3 | - | -1.51 | -25.99 |
Other Financing Activities | -21.93 | -16.94 | -14.22 | -17.83 | -59.12 | -64.84 |
Financing Cash Flow | 84.31 | 168.11 | -15.95 | -14.9 | -73.88 | 271.4 |
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 | -23.76 | -8.94 | 10.21 | -1.35 | -3.93 | -1.08 |
Net Cash Flow | -17.68 | 125.51 | -79.51 | 165.4 | -104.8 | 330.95 |
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 | -101.02 | -107.56 | -147.4 | 187.89 | 25.86 | 24.82 |
Free Cash Flow Growth | - | - | - | 626.69% | 4.17% | -67.33% |
Free Cash Flow Margin | -6.83% | -7.02% | -10.24% | 12.69% | 2.19% | 2.41% |
Free Cash Flow Per Share | -0.53 | -0.55 | -0.77 | 1.00 | 0.14 | 0.13 |
Levered Free Cash Flow | -113.78 | -110.25 | -147.2 | 122.29 | -23.42 | -51.6 |
Unlevered Free Cash Flow | -112.34 | -108.6 | -146.5 | 126.63 | -12.04 | -44.81 |
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 | 45.89 | 28.79 | 1.04 | -2.48 | 4.38 | 14.17 |
Change in Working Capital | 44.15 | 75.58 | 64.09 | 42.09 | 2.61 | 67.41 |