Shenzhen Sinexcel Electric Co.,Ltd. (SHE:300693)
China · Delayed Price · Currency is CNY 51.67
+1.89 (3.80%)
May 7, 2026, 3:04 PM CST
SHE:300693 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 | Dec '21 Dec 31, 2021 |
Net Income | 488.4 | 476.11 | 428.98 | 402.83 | 223.55 | 113.45 |
Depreciation & Amortization | 65.76 | 65.76 | 56.93 | 38.6 | 28.95 | 21.51 |
Other Amortization | 18.81 | 18.81 | 12.06 | 4.86 | 3.85 | 3.16 |
Loss (Gain) From Sale of Assets | -0.23 | -0.23 | -0.67 | -0.58 | -0.03 | 0.01 |
Asset Writedown & Restructuring Costs | 50.53 | 50.53 | 35.42 | 31.63 | 26.9 | 10.67 |
Loss (Gain) From Sale of Investments | -2.39 | -2.39 | -6.37 | -5.1 | -4.76 | -2.2 |
Provision & Write-off of Bad Debts | - | - | - | - | - | 9.53 |
Other Operating Activities | 11.2 | 4.86 | 0.2 | -3.33 | 1.32 | 6.69 |
Change in Accounts Receivable | -194.07 | -194.07 | -142.87 | -449.27 | -274.46 | -74.25 |
Change in Inventory | 31.52 | 31.52 | 3.57 | -264.56 | -221.46 | -139.41 |
Change in Accounts Payable | 257.84 | 257.84 | -18.86 | 658.08 | 410.55 | 156.56 |
Change in Other Net Operating Assets | 3.27 | 3.27 | 10.71 | 19.05 | 11.17 | - |
Operating Cash Flow | 719.65 | 701.02 | 363.66 | 438.57 | 202.29 | 106.43 |
Operating Cash Flow Growth | 74.62% | 92.77% | -17.08% | 116.80% | 90.07% | -5.19% |
Capital Expenditures | -145.94 | -123.6 | -147.37 | -145.84 | -143.32 | -138.94 |
Sale of Property, Plant & Equipment | 1.79 | 1.45 | 2.9 | 0.06 | 0.23 | 0.19 |
Cash Acquisitions | - | - | -52.7 | -0.04 | - | - |
Investment in Securities | -170.77 | -267.59 | -109.28 | -98.91 | -115.97 | 130 |
Other Investing Activities | 2.78 | 3.5 | 4.61 | 5.96 | 2.53 | 5.28 |
Investing Cash Flow | -312.14 | -386.24 | -301.83 | -238.78 | -256.53 | -3.47 |
Long-Term Debt Issued | - | - | 240 | 120.7 | 201.63 | 60 |
Total Debt Issued | 40 | - | 240 | 120.7 | 201.63 | 60 |
Long-Term Debt Repaid | - | -132.13 | -304.78 | -125.15 | -69.55 | -78.17 |
Total Debt Repaid | -212.13 | -132.13 | -304.78 | -125.15 | -69.55 | -78.17 |
Net Debt Issued (Repaid) | -172.13 | -132.13 | -64.78 | -4.44 | 132.08 | -18.17 |
Issuance of Common Stock | 27.4 | 27.4 | 29.29 | 33.68 | - | - |
Common Dividends Paid | -159.94 | -160.04 | -108.46 | -48.59 | -29.16 | -24.68 |
Other Financing Activities | 13.7 | 29.71 | 83.28 | -16.18 | 8.83 | -6 |
Financing Cash Flow | -290.96 | -235.06 | -60.67 | -35.53 | 111.75 | -48.85 |
Foreign Exchange Rate Adjustments | -8.14 | -1.38 | 3.03 | 6.66 | 4.22 | -2.09 |
Net Cash Flow | 108.41 | 78.33 | 4.18 | 170.92 | 61.74 | 52.02 |
Free Cash Flow | 573.71 | 577.42 | 216.29 | 292.73 | 58.97 | -32.51 |
Free Cash Flow Growth | 98.43% | 166.96% | -26.11% | 396.38% | - | - |
Free Cash Flow Margin | 15.93% | 16.68% | 7.12% | 11.04% | 3.92% | -3.18% |
Free Cash Flow Per Share | 1.84 | 1.85 | 0.70 | 0.95 | 0.19 | -0.10 |
Cash Income Tax Paid | 141.86 | 81.05 | 114.2 | 71.58 | 4.23 | 41.5 |
Levered Free Cash Flow | 406.99 | 408.89 | 77.5 | 271 | 4.58 | -76.21 |
Unlevered Free Cash Flow | 410.3 | 412.2 | 82.39 | 274.26 | 7.82 | -73.33 |
Change in Working Capital | 87.57 | 87.57 | -162.88 | -30.34 | -77.48 | -56.4 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.