Shenzhen Intelligent Precision Instrument Co., Ltd. (SHE:301512)
China · Delayed Price · Currency is CNY 56.45
+1.11 (2.01%)
Jun 17, 2026, 4:00 PM EDT
SHE:301512 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 | 30.35 | 34.86 | 45.5 | 80.96 | 89.03 | 94.62 |
Depreciation & Amortization | 18.69 | 18.69 | 14.05 | 13.88 | 10.92 | 9.11 |
Other Amortization | 1.87 | 1.87 | 0.58 | 0.66 | 0.31 | 0.72 |
Loss (Gain) From Sale of Assets | -0.22 | -0.22 | -0.18 | - | - | 0.02 |
Asset Writedown & Restructuring Costs | 0.04 | 0.04 | 0.1 | 3.8 | 11.31 | 1.93 |
Loss (Gain) From Sale of Investments | -1.89 | -1.89 | -3.23 | -2.15 | -2.36 | -2.08 |
Provision & Write-off of Bad Debts | -1.01 | -1.01 | 5.32 | 0.15 | - | 5.62 |
Other Operating Activities | -15.58 | 16.24 | 29.66 | 9.47 | -5.6 | 3.63 |
Change in Accounts Receivable | 74.81 | 74.81 | -88.8 | -12.51 | -141.11 | -32.41 |
Change in Inventory | -92.31 | -92.31 | -17.81 | -65.33 | 4.94 | -3.08 |
Change in Accounts Payable | 99.7 | 99.7 | -111.71 | 94.62 | 95.81 | -13.32 |
Change in Other Net Operating Assets | 10.66 | 10.66 | 30.63 | -21.82 | 2.79 | 17.39 |
Operating Cash Flow | 121.51 | 157.84 | -100.23 | 100.02 | 64.22 | 83.27 |
Operating Cash Flow Growth | - | - | - | 55.75% | -22.88% | - |
Capital Expenditures | -34.74 | -42.38 | -178.16 | -52.14 | -23.46 | -12.73 |
Sale of Property, Plant & Equipment | 2.3 | 2.3 | 0 | 0.03 | - | 0.04 |
Investment in Securities | -16.18 | 104.03 | 67.95 | -164.45 | 12.46 | -8.02 |
Other Investing Activities | - | - | - | - | - | 4.07 |
Investing Cash Flow | -48.62 | 63.95 | -110.2 | -216.56 | -11.01 | -16.65 |
Short-Term Debt Issued | - | 50 | 64.46 | - | 20 | - |
Total Debt Issued | 30 | 50 | 64.46 | - | 20 | - |
Short-Term Debt Repaid | - | -44.46 | -20 | -20 | - | -24.2 |
Long-Term Debt Repaid | - | -0.52 | -1.81 | -7.18 | -2.76 | -2.49 |
Total Debt Repaid | -64.99 | -44.99 | -21.81 | -27.18 | -2.76 | -26.69 |
Net Debt Issued (Repaid) | -34.99 | 5.01 | 42.65 | -27.18 | 17.24 | -26.69 |
Issuance of Common Stock | - | - | - | 480.8 | - | - |
Common Dividends Paid | -21.24 | -21.13 | -40.67 | -0.55 | -0.07 | -26.98 |
Other Financing Activities | 0.52 | - | -1.16 | -20.12 | -1.97 | -4.77 |
Financing Cash Flow | -55.7 | -16.12 | 0.81 | 432.96 | 15.2 | -58.44 |
Foreign Exchange Rate Adjustments | -3.48 | -2.24 | 0.98 | 2.2 | 4.85 | -2.45 |
Net Cash Flow | 13.72 | 203.43 | -208.63 | 318.62 | 73.27 | 5.74 |
Free Cash Flow | 86.78 | 115.46 | -278.39 | 47.88 | 40.76 | 70.53 |
Free Cash Flow Growth | - | - | - | 17.48% | -42.21% | - |
Free Cash Flow Margin | 15.69% | 21.22% | -48.31% | 7.26% | 7.45% | 14.37% |
Free Cash Flow Per Share | 1.61 | 2.15 | -5.20 | 1.05 | 1.02 | 1.76 |
Cash Income Tax Paid | 31.76 | 26.86 | 39.09 | 41.38 | 31.67 | 29.57 |
Levered Free Cash Flow | 55.79 | 82.79 | -347.99 | 54.06 | 9.77 | 13.19 |
Unlevered Free Cash Flow | 56.56 | 83.51 | -347.53 | 54.48 | 9.92 | 13.83 |
Change in Working Capital | 89.26 | 89.26 | -192.03 | -6.75 | -39.39 | -30.31 |