Yusei Holdings Limited (HKG:0096)
Hong Kong
· Delayed Price · Currency is HKD 0.600
+0.040 (7.14%)
At close: Mar 10, 2026
Yusei Holdings Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 90.33 | 89.73 | 79.1 | 55.36 | 51.52 | 52.45 | Upgrade
|
| Depreciation & Amortization | 177.95 | 167.4 | 144.81 | 123.97 | 112.74 | 96.72 | Upgrade
|
| Other Amortization | 4.68 | 4.68 | 3.97 | 3.48 | 3.2 | 2.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.04 | -2.04 | -1.61 | -0.11 | 0.32 | 0.19 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.39 | 5.39 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -5.94 | -5.94 | -7.37 | -7.11 | -1.6 | -1.23 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.23 | 0.23 | -1.07 | 5.08 | 0.17 | -1.92 | Upgrade
|
| Other Operating Activities | 16.58 | -26.96 | 2.39 | 5.4 | 1.96 | 0.79 | Upgrade
|
| Change in Accounts Receivable | -104.88 | -104.88 | -61.44 | -201.22 | -40.99 | 14.11 | Upgrade
|
| Change in Inventory | -15.81 | -15.81 | 73.92 | -89.62 | -105.75 | -34.8 | Upgrade
|
| Change in Accounts Payable | 210.76 | 210.76 | 110.67 | 203.81 | 62.07 | 68.15 | Upgrade
|
| Change in Other Net Operating Assets | 3.15 | 3.15 | -2.88 | -0.26 | 1.25 | -1.55 | Upgrade
|
| Operating Cash Flow | 380.38 | 325.69 | 340.47 | 98.77 | 84.89 | 195.07 | Upgrade
|
| Operating Cash Flow Growth | 85.35% | -4.34% | 244.70% | 16.35% | -56.48% | 167.85% | Upgrade
|
| Capital Expenditures | -213.75 | -213.75 | -294.86 | -295.39 | -189.31 | -159.69 | Upgrade
|
| Sale of Property, Plant & Equipment | 11.13 | 11.13 | 4.89 | 1.13 | 3.62 | 17.24 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -5.5 | Upgrade
|
| Sale (Purchase) of Intangibles | -4.1 | -4.1 | -2.25 | -2.92 | -4.1 | -4 | Upgrade
|
| Investment in Securities | -1.5 | -1.5 | - | - | -1.5 | - | Upgrade
|
| Other Investing Activities | 12.53 | -37.69 | -85.02 | -16.44 | -0.51 | -63.68 | Upgrade
|
| Investing Cash Flow | -195.69 | -245.91 | -377.25 | -313.61 | -191.79 | -215.64 | Upgrade
|
| Long-Term Debt Issued | - | 648.87 | 585.46 | 625.1 | 439.85 | 292.13 | Upgrade
|
| Total Debt Issued | 648.87 | 648.87 | 585.46 | 625.1 | 439.85 | 292.13 | Upgrade
|
| Long-Term Debt Repaid | - | -595.22 | -547.37 | -385.98 | -332.34 | -285.65 | Upgrade
|
| Total Debt Repaid | -595.22 | -595.22 | -547.37 | -385.98 | -332.34 | -285.65 | Upgrade
|
| Net Debt Issued (Repaid) | 53.65 | 53.65 | 38.09 | 239.13 | 107.51 | 6.48 | Upgrade
|
| Common Dividends Paid | -8.64 | -8.64 | -8.12 | -8.26 | -8.29 | -8.39 | Upgrade
|
| Other Financing Activities | -180.08 | 5.02 | 6 | -1.43 | -1.77 | -4.98 | Upgrade
|
| Financing Cash Flow | -135.08 | 50.02 | 35.97 | 229.44 | 97.45 | -6.89 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.85 | 0.85 | 0.35 | 0.82 | -0.17 | -0.21 | Upgrade
|
| Net Cash Flow | 50.47 | 130.65 | -0.47 | 15.41 | -9.62 | -27.66 | Upgrade
|
| Free Cash Flow | 166.63 | 111.95 | 45.61 | -196.62 | -104.42 | 35.38 | Upgrade
|
| Free Cash Flow Growth | - | 145.46% | - | - | - | 757.67% | Upgrade
|
| Free Cash Flow Margin | 8.01% | 5.53% | 2.35% | -11.13% | -7.14% | 2.69% | Upgrade
|
| Free Cash Flow Per Share | 0.26 | 0.18 | 0.07 | -0.31 | -0.16 | 0.06 | Upgrade
|
| Cash Interest Paid | 30.88 | 30.88 | 37.48 | 24.94 | 13.34 | 13.72 | Upgrade
|
| Cash Income Tax Paid | 21.71 | 21.71 | -1.29 | -1.87 | 6.44 | 11.68 | Upgrade
|
| Levered Free Cash Flow | 156.59 | 116.56 | -13.06 | -232.47 | -145.97 | -0.9 | Upgrade
|
| Unlevered Free Cash Flow | 175.21 | 135.39 | 9.97 | -217.43 | -134.93 | 7.62 | Upgrade
|
| Change in Working Capital | 93.22 | 93.22 | 120.26 | -87.29 | -83.42 | 45.92 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.