HK Stock MarketDetailed Quotes

SHANGHAI XNG (03666)

Watchlist
  • 0.035
  • -0.001-2.78%
Trading Jan 23 15:13 CST
92.95MMarket Cap-1.13P/E (TTM)

SHANGHAI XNG (03666) Cash Flow

All
YOY yoy
Hide blank lines yoy
(Q6)Jun 30, 2025
(FY)Dec 31, 2024
(Q6)Jun 30, 2024
(FY)Dec 31, 2023
(Q6)Jun 30, 2023
(FY)Dec 31, 2022
(Q6)Jun 30, 2022
(FY)Dec 31, 2021
(Q6)Jun 30, 2021
(FY)Dec 31, 2020
Cash flow from operating activities
Earning before tax
35.86%-18.21M
-74.48%-70.07M
-1,692.17%-28.39M
56.69%-40.16M
97.85%-1.58M
-6.40%-92.73M
-1,702.83%-73.84M
69.40%-87.16M
96.94%-4.1M
-99.18%-284.8M
Profit adjustment
Interest (income) - adjustment
52.83%-25K
89.69%-64K
79.92%-53K
-17.84%-621K
1.49%-264K
67.47%-527K
20.24%-268K
53.33%-1.62M
4.55%-336K
43.62%-3.47M
Dividend (income)- adjustment
----
----
----
---300K
----
----
----
50.00%-400K
----
0.00%-800K
Impairment and provisions:
----
1,138.61%15.66M
152.75%2.27M
109.26%1.26M
-880.64%-4.31M
-126.71%-13.64M
-120.52%-439K
-53.20%51.08M
-68.44%2.14M
285.00%109.15M
-Impairment of property, plant and equipment (reversal)
----
378.28%2.04M
--2.27M
89.49%-732K
----
-209.94%-6.97M
----
-58.85%6.34M
----
-40.19%15.4M
-Impairment of trade receivables (reversal)
----
----
----
---1.13M
35.31%-284K
----
---439K
432.56%2.54M
----
--476K
-Impairment of goodwill
----
----
----
----
----
----
----
----
----
--1.68M
-Other impairments and provisions
----
336.37%13.62M
----
146.74%3.12M
---4.02M
-115.82%-6.68M
----
-53.92%42.21M
--2.14M
3,409.43%91.6M
Revaluation surplus:
-82.28%915K
--3.36M
--5.17M
----
----
----
----
----
----
----
-Other fair value changes
-82.28%915K
--3.36M
--5.17M
----
----
----
----
----
----
----
Asset sale loss (gain):
-36.56%-452K
2,332.14%1.88M
-114.98%-331K
-110.73%-84K
-64.67%2.21M
124.18%783K
2,183.21%6.26M
-121.11%-3.24M
-81.76%274K
145.72%15.34M
-Loss (gain) from sale of subsidiary company
----
43.11%-979K
---458K
---1.72M
----
----
----
----
----
----
-Loss (gain) on sale of property, machinery and equipment
-455.91%-452K
74.34%2.85M
-94.25%127K
109.07%1.64M
-64.67%2.21M
-61.26%783K
2,183.21%6.26M
-88.79%2.02M
-81.76%274K
57.23%18.02M
-Loss (gain) from selling other assets
----
----
----
----
----
----
----
-96.01%-5.26M
----
48.60%-2.68M
Depreciation and amortization:
-46.84%17.66M
-30.09%56.12M
-22.24%33.22M
-36.95%80.28M
-9.69%42.72M
1.97%127.33M
-22.23%47.3M
-33.44%124.87M
-37.86%60.82M
-29.00%187.61M
-Depreciation
-58.28%2.93M
-46.59%9.63M
-24.78%7.03M
-39.13%18.03M
-12.67%9.35M
-7.94%29.61M
-44.98%10.71M
-48.46%32.17M
-37.43%19.46M
-25.39%62.41M
-Amortization of intangible assets
-74.58%105K
-9.24%226K
203.68%413K
-49.18%249K
-47.29%136K
-78.18%490K
-67.91%258K
1.86%2.25M
-3.48%804K
-22.69%2.21M
Financial expense
-40.05%2.47M
-33.81%7.22M
-29.51%4.13M
-31.21%10.91M
-23.63%5.86M
-15.57%15.86M
-18.61%7.67M
1,534.73%18.78M
7.14%9.42M
-96.28%1.15M
Special items
40.98%-2.82M
-963.25%-8.24M
-674.72%-4.78M
102.41%955K
92.13%-617K
-655.53%-39.66M
-193.63%-7.84M
79.18%-5.25M
75.31%-2.67M
---25.22M
Operating profit before the change of operating capital
-104.09%-459K
-88.80%5.85M
-74.48%11.23M
2,116.36%52.24M
307.97%44.02M
-102.67%-2.59M
-132.29%-21.16M
9,442.06%97.06M
318.56%65.55M
-100.58%-1.04M
Change of operating capital
Inventory (increase) decrease
568.53%3.1M
-112.68%-377K
-137.81%-661K
55.46%2.97M
246.83%1.75M
-68.67%1.91M
-76.86%504K
-2.13%6.11M
655.61%2.18M
247.60%6.24M
Accounts receivable (increase)decrease
-47.17%1.13M
376.48%2.01M
585.68%2.14M
-46.91%421K
-127.55%-440K
-90.76%793K
-75.91%1.6M
283.94%8.58M
4,608.84%6.63M
-188.10%-4.66M
Accounts payable increase (decrease)
808.23%15.01M
258.50%17.24M
113.25%1.65M
-514.36%-10.88M
-172.30%-12.47M
108.07%2.63M
212.76%17.25M
-193.81%-32.54M
54.59%-15.3M
80.62%-11.07M
Advance payment increase (decrease)
-40.81%1.3M
-39.48%4.72M
-33.92%2.2M
74.67%7.8M
33.52%3.33M
-75.73%4.47M
109.30%2.5M
-17.52%18.4M
-93.85%1.19M
292.99%22.31M
prepayments (increase)decrease
-123.49%-2.11M
296.94%7.41M
24.78%8.99M
-105.61%-3.76M
-80.33%7.2M
1,523.86%67.08M
787.66%36.62M
-113.16%-4.71M
-89.42%4.13M
57.68%35.8M
Special items for working capital changes
67.51%-632K
-858.67%-569K
-986.59%-1.95M
103.53%75K
---179K
---2.12M
----
----
----
----
Cash  from business operations
-26.54%17.34M
-25.76%36.29M
-45.37%23.61M
-32.27%48.87M
15.84%43.21M
-22.32%72.16M
-42.06%37.3M
95.32%92.9M
1,205.96%64.38M
-68.73%47.56M
Other taxs
----
-44.36%-934K
---969K
-57.04%-647K
----
2.60%-412K
92.91%-30K
59.17%-423K
77.14%-423K
94.55%-1.04M
Net cash from operations
-23.40%17.34M
-26.70%35.35M
-47.61%22.64M
-32.79%48.23M
15.93%43.21M
-22.42%71.75M
-41.72%37.27M
98.76%92.48M
933.72%63.96M
-65.04%46.53M
Cash flow from investment activities
Interest received - investment
-52.83%25K
-89.69%64K
-79.92%53K
17.84%621K
-1.49%264K
-67.47%527K
-20.24%268K
-53.33%1.62M
-4.55%336K
-43.62%3.47M
Dividend received - investment
----
----
----
--300K
----
----
----
----
----
----
Loan receivable (increase) decrease
353.26%3.65M
-166.18%-1M
---1.44M
275.84%1.51M
----
---861K
----
----
----
-96.04%2.33M
Decrease in deposits (increase)
217.92%2.59M
-119.44%-2.13M
-122.05%-2.19M
3,233.81%10.94M
--9.95M
---349K
----
----
----
----
Sale of fixed assets
--999K
----
----
----
----
----
----
----
----
----
Purchase of fixed assets
----
-27.17%-5.8M
-110.95%-4.3M
56.48%-4.56M
65.39%-2.04M
9.49%-10.48M
28.38%-5.88M
-0.51%-11.58M
-78.58%-8.21M
26.94%-11.52M
Purchase of intangible assets
----
----
----
----
----
----
---7K
93.70%-78K
----
-75.85%-1.24M
Recovery of cash from investments
----
----
----
50.00%3M
--5M
-84.67%2M
----
--13.05M
----
----
Other items in the investment business
----
----
----
----
----
----
----
----
--5M
----
Net cash from investment operations
192.19%7.26M
-175.03%-8.86M
-159.80%-7.88M
228.92%11.81M
334.35%13.17M
-403.98%-9.16M
-95.38%-5.62M
143.35%3.01M
43.53%-2.88M
-115.87%-6.95M
Net cash before financing
66.69%24.6M
-55.88%26.49M
-73.82%14.76M
-4.07%60.04M
78.14%56.38M
-34.46%62.59M
-48.18%31.65M
141.29%95.49M
578.44%61.08M
-77.63%39.58M
Cash flow from financing activities
New borrowing
----
120.40%41.75M
-18.94%17.4M
-31.93%18.94M
60.63%21.47M
-52.33%27.83M
-52.14%13.36M
2.83%58.38M
-37.20%27.92M
--56.78M
Refund
21.08%-11.84M
-38.41%-25.6M
19.42%-15M
42.45%-18.5M
-6.09%-18.62M
51.08%-32.14M
59.30%-17.55M
-123.77%-65.7M
-245.30%-43.11M
83.55%-29.36M
Issuing shares
--8.07M
----
----
----
----
----
----
----
----
----
Interest paid - financing
40.05%-2.47M
33.81%-7.22M
29.51%-4.13M
31.21%-10.91M
-1,011.01%-5.86M
-1,403.22%-15.86M
94.41%-527K
8.74%-1.06M
-1,552.63%-9.42M
78.67%-1.16M
Dividends paid - financing
----
----
----
----
----
----
----
42.90%-205K
52.21%-205K
99.29%-359K
Issuance expenses and redemption of securities expenses
----
68.70%-432K
63.12%-232K
58.62%-1.38M
67.44%-629K
---3.34M
---1.93M
----
----
---15.39M
Other items of the financing business
-127.29%-3.36M
--8.54M
--12.31M
----
----
----
153.18%4.98M
-178.90%-4.48M
4.18%-9.36M
-176.59%-1.61M
Net cash from financing operations
-4.66%-27.36M
50.28%-43.2M
39.25%-26.14M
9.55%-86.89M
24.16%-43.02M
27.32%-96.06M
33.62%-56.73M
-60.48%-132.17M
-520.68%-85.46M
80.69%-82.36M
Effect of rate
114.78%124K
-282.09%-256K
-211.42%-839K
-102.58%-67K
32.80%753K
48.11%2.59M
-81.69%567K
168.20%1.75M
159.81%3.1M
32.65%-2.57M
Net Cash
75.81%-2.75M
37.75%-16.71M
-185.17%-11.38M
19.78%-26.85M
153.27%13.36M
8.73%-33.47M
-2.87%-25.08M
14.28%-36.67M
8.13%-24.38M
82.86%-42.78M
Begining period cash
-82.14%3.69M
-56.58%20.66M
-60.47%20.66M
-39.36%47.58M
-33.39%52.26M
-30.80%78.45M
-30.70%78.45M
-28.49%113.38M
-28.60%113.2M
-61.52%158.55M
Cash at the end
-87.43%1.06M
-82.14%3.69M
-87.28%8.44M
-56.58%20.66M
23.03%66.37M
-39.36%47.58M
-41.32%53.94M
-30.70%78.45M
-27.53%91.92M
-28.60%113.2M
Cash balance analysis
Currency Unit
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
Accounting Standards
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
IAS
Audit Opinions
--
--
--
--
--
--
--
Unqualified Opinion
--
Unqualified Opinion
Auditor
--
--
--
Guocheng Certified Public Accountants Limited Company
--
Hong Kong Lixin Dehao Certified Public Accountants事务所
--
Hong Kong Lixin Dehao Certified Public Accountants事务所
--
Ernst & Young
(Q6)Jun 30, 2025(FY)Dec 31, 2024(Q6)Jun 30, 2024(FY)Dec 31, 2023(Q6)Jun 30, 2023(FY)Dec 31, 2022(Q6)Jun 30, 2022(FY)Dec 31, 2021(Q6)Jun 30, 2021(FY)Dec 31, 2020
Cash flow from operating activities
Earning before tax 35.86%-18.21M-74.48%-70.07M-1,692.17%-28.39M56.69%-40.16M97.85%-1.58M-6.40%-92.73M-1,702.83%-73.84M69.40%-87.16M96.94%-4.1M-99.18%-284.8M
Profit adjustment
Interest (income) - adjustment 52.83%-25K89.69%-64K79.92%-53K-17.84%-621K1.49%-264K67.47%-527K20.24%-268K53.33%-1.62M4.55%-336K43.62%-3.47M
Dividend (income)- adjustment ---------------300K------------50.00%-400K----0.00%-800K
Impairment and provisions: ----1,138.61%15.66M152.75%2.27M109.26%1.26M-880.64%-4.31M-126.71%-13.64M-120.52%-439K-53.20%51.08M-68.44%2.14M285.00%109.15M
-Impairment of property, plant and equipment (reversal) ----378.28%2.04M--2.27M89.49%-732K-----209.94%-6.97M-----58.85%6.34M-----40.19%15.4M
-Impairment of trade receivables (reversal) ---------------1.13M35.31%-284K-------439K432.56%2.54M------476K
-Impairment of goodwill --------------------------------------1.68M
-Other impairments and provisions ----336.37%13.62M----146.74%3.12M---4.02M-115.82%-6.68M-----53.92%42.21M--2.14M3,409.43%91.6M
Revaluation surplus: -82.28%915K--3.36M--5.17M----------------------------
-Other fair value changes -82.28%915K--3.36M--5.17M----------------------------
Asset sale loss (gain): -36.56%-452K2,332.14%1.88M-114.98%-331K-110.73%-84K-64.67%2.21M124.18%783K2,183.21%6.26M-121.11%-3.24M-81.76%274K145.72%15.34M
-Loss (gain) from sale of subsidiary company ----43.11%-979K---458K---1.72M------------------------
-Loss (gain) on sale of property, machinery and equipment -455.91%-452K74.34%2.85M-94.25%127K109.07%1.64M-64.67%2.21M-61.26%783K2,183.21%6.26M-88.79%2.02M-81.76%274K57.23%18.02M
-Loss (gain) from selling other assets -----------------------------96.01%-5.26M----48.60%-2.68M
Depreciation and amortization: -46.84%17.66M-30.09%56.12M-22.24%33.22M-36.95%80.28M-9.69%42.72M1.97%127.33M-22.23%47.3M-33.44%124.87M-37.86%60.82M-29.00%187.61M
-Depreciation -58.28%2.93M-46.59%9.63M-24.78%7.03M-39.13%18.03M-12.67%9.35M-7.94%29.61M-44.98%10.71M-48.46%32.17M-37.43%19.46M-25.39%62.41M
-Amortization of intangible assets -74.58%105K-9.24%226K203.68%413K-49.18%249K-47.29%136K-78.18%490K-67.91%258K1.86%2.25M-3.48%804K-22.69%2.21M
Financial expense -40.05%2.47M-33.81%7.22M-29.51%4.13M-31.21%10.91M-23.63%5.86M-15.57%15.86M-18.61%7.67M1,534.73%18.78M7.14%9.42M-96.28%1.15M
Special items 40.98%-2.82M-963.25%-8.24M-674.72%-4.78M102.41%955K92.13%-617K-655.53%-39.66M-193.63%-7.84M79.18%-5.25M75.31%-2.67M---25.22M
Operating profit before the change of operating capital -104.09%-459K-88.80%5.85M-74.48%11.23M2,116.36%52.24M307.97%44.02M-102.67%-2.59M-132.29%-21.16M9,442.06%97.06M318.56%65.55M-100.58%-1.04M
Change of operating capital
Inventory (increase) decrease 568.53%3.1M-112.68%-377K-137.81%-661K55.46%2.97M246.83%1.75M-68.67%1.91M-76.86%504K-2.13%6.11M655.61%2.18M247.60%6.24M
Accounts receivable (increase)decrease -47.17%1.13M376.48%2.01M585.68%2.14M-46.91%421K-127.55%-440K-90.76%793K-75.91%1.6M283.94%8.58M4,608.84%6.63M-188.10%-4.66M
Accounts payable increase (decrease) 808.23%15.01M258.50%17.24M113.25%1.65M-514.36%-10.88M-172.30%-12.47M108.07%2.63M212.76%17.25M-193.81%-32.54M54.59%-15.3M80.62%-11.07M
Advance payment increase (decrease) -40.81%1.3M-39.48%4.72M-33.92%2.2M74.67%7.8M33.52%3.33M-75.73%4.47M109.30%2.5M-17.52%18.4M-93.85%1.19M292.99%22.31M
prepayments (increase)decrease -123.49%-2.11M296.94%7.41M24.78%8.99M-105.61%-3.76M-80.33%7.2M1,523.86%67.08M787.66%36.62M-113.16%-4.71M-89.42%4.13M57.68%35.8M
Special items for working capital changes 67.51%-632K-858.67%-569K-986.59%-1.95M103.53%75K---179K---2.12M----------------
Cash  from business operations -26.54%17.34M-25.76%36.29M-45.37%23.61M-32.27%48.87M15.84%43.21M-22.32%72.16M-42.06%37.3M95.32%92.9M1,205.96%64.38M-68.73%47.56M
Other taxs -----44.36%-934K---969K-57.04%-647K----2.60%-412K92.91%-30K59.17%-423K77.14%-423K94.55%-1.04M
Net cash from operations -23.40%17.34M-26.70%35.35M-47.61%22.64M-32.79%48.23M15.93%43.21M-22.42%71.75M-41.72%37.27M98.76%92.48M933.72%63.96M-65.04%46.53M
Cash flow from investment activities
Interest received - investment -52.83%25K-89.69%64K-79.92%53K17.84%621K-1.49%264K-67.47%527K-20.24%268K-53.33%1.62M-4.55%336K-43.62%3.47M
Dividend received - investment --------------300K------------------------
Loan receivable (increase) decrease 353.26%3.65M-166.18%-1M---1.44M275.84%1.51M-------861K-------------96.04%2.33M
Decrease in deposits (increase) 217.92%2.59M-119.44%-2.13M-122.05%-2.19M3,233.81%10.94M--9.95M---349K----------------
Sale of fixed assets --999K------------------------------------
Purchase of fixed assets -----27.17%-5.8M-110.95%-4.3M56.48%-4.56M65.39%-2.04M9.49%-10.48M28.38%-5.88M-0.51%-11.58M-78.58%-8.21M26.94%-11.52M
Purchase of intangible assets ---------------------------7K93.70%-78K-----75.85%-1.24M
Recovery of cash from investments ------------50.00%3M--5M-84.67%2M------13.05M--------
Other items in the investment business ----------------------------------5M----
Net cash from investment operations 192.19%7.26M-175.03%-8.86M-159.80%-7.88M228.92%11.81M334.35%13.17M-403.98%-9.16M-95.38%-5.62M143.35%3.01M43.53%-2.88M-115.87%-6.95M
Net cash before financing 66.69%24.6M-55.88%26.49M-73.82%14.76M-4.07%60.04M78.14%56.38M-34.46%62.59M-48.18%31.65M141.29%95.49M578.44%61.08M-77.63%39.58M
Cash flow from financing activities
New borrowing ----120.40%41.75M-18.94%17.4M-31.93%18.94M60.63%21.47M-52.33%27.83M-52.14%13.36M2.83%58.38M-37.20%27.92M--56.78M
Refund 21.08%-11.84M-38.41%-25.6M19.42%-15M42.45%-18.5M-6.09%-18.62M51.08%-32.14M59.30%-17.55M-123.77%-65.7M-245.30%-43.11M83.55%-29.36M
Issuing shares --8.07M------------------------------------
Interest paid - financing 40.05%-2.47M33.81%-7.22M29.51%-4.13M31.21%-10.91M-1,011.01%-5.86M-1,403.22%-15.86M94.41%-527K8.74%-1.06M-1,552.63%-9.42M78.67%-1.16M
Dividends paid - financing ----------------------------42.90%-205K52.21%-205K99.29%-359K
Issuance expenses and redemption of securities expenses ----68.70%-432K63.12%-232K58.62%-1.38M67.44%-629K---3.34M---1.93M-----------15.39M
Other items of the financing business -127.29%-3.36M--8.54M--12.31M------------153.18%4.98M-178.90%-4.48M4.18%-9.36M-176.59%-1.61M
Net cash from financing operations -4.66%-27.36M50.28%-43.2M39.25%-26.14M9.55%-86.89M24.16%-43.02M27.32%-96.06M33.62%-56.73M-60.48%-132.17M-520.68%-85.46M80.69%-82.36M
Effect of rate 114.78%124K-282.09%-256K-211.42%-839K-102.58%-67K32.80%753K48.11%2.59M-81.69%567K168.20%1.75M159.81%3.1M32.65%-2.57M
Net Cash 75.81%-2.75M37.75%-16.71M-185.17%-11.38M19.78%-26.85M153.27%13.36M8.73%-33.47M-2.87%-25.08M14.28%-36.67M8.13%-24.38M82.86%-42.78M
Begining period cash -82.14%3.69M-56.58%20.66M-60.47%20.66M-39.36%47.58M-33.39%52.26M-30.80%78.45M-30.70%78.45M-28.49%113.38M-28.60%113.2M-61.52%158.55M
Cash at the end -87.43%1.06M-82.14%3.69M-87.28%8.44M-56.58%20.66M23.03%66.37M-39.36%47.58M-41.32%53.94M-30.70%78.45M-27.53%91.92M-28.60%113.2M
Cash balance analysis
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards IASIASIASIASIASIASIASIASIASIAS
Audit Opinions --------------Unqualified Opinion--Unqualified Opinion
Auditor ------Guocheng Certified Public Accountants Limited Company--Hong Kong Lixin Dehao Certified Public Accountants事务所--Hong Kong Lixin Dehao Certified Public Accountants事务所--Ernst & Young

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.

Market Insights
HK Tech and Internet Stocks
View More
New Consumption Stocks
View More
Hong Kong stocks continue to recover! The Hang Seng Index briefly returned to 26,000 points.
Recently, Hong Kong stocks have rebounded from their lows, with the three major indices continuing their upward momentum. The Hang Seng Inde Show More