China Resources Mixc Lifestyle Services Limited (HKG:1209)
Hong Kong
· Delayed Price · Currency is HKD 47.78
+1.80 (3.91%)
Apr 29, 2026, 4:08 PM HKT
HKG:1209 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2017 |
| Net Income | - | 3,629 | 2,929 | 2,206 | 1,725 | Upgrade
|
| Depreciation & Amortization | - | 268.7 | 257.19 | 216.91 | 118.86 | Upgrade
|
| Other Amortization | - | 86.85 | 17.73 | 17.63 | 2.76 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.3 | -3.56 | -0.45 | -12.32 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -39.04 | -39.35 | -43.26 | -30 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -66.92 | - | - | -28.06 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -3.12 | -2.65 | -1.22 | 1.9 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 57.63 | 32.16 | 6.9 | 6.15 | Upgrade
|
| Other Operating Activities | - | -142.77 | -79.91 | -274.95 | -200.84 | Upgrade
|
| Change in Accounts Receivable | - | -427.92 | -389.35 | -667.31 | -226.52 | Upgrade
|
| Change in Inventory | - | -37.94 | -54.56 | -8.11 | 55.08 | Upgrade
|
| Change in Accounts Payable | - | -22.12 | 59.3 | 151.03 | 138.74 | Upgrade
|
| Change in Unearned Revenue | - | 107.77 | 301.44 | -87.33 | 410.28 | Upgrade
|
| Change in Other Net Operating Assets | - | 848.6 | 14.32 | 375.08 | 328.85 | Upgrade
|
| Operating Cash Flow | - | 4,259 | 3,042 | 1,891 | 2,290 | Upgrade
|
| Operating Cash Flow Growth | - | 40.02% | 60.84% | -17.41% | 107.61% | Upgrade
|
| Capital Expenditures | - | -355.66 | -431.85 | -114.21 | -254.43 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 7.37 | 10.38 | 11.46 | 12.7 | Upgrade
|
| Cash Acquisitions | - | -141.38 | 2.2 | -1,264 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -36.41 | -149.83 | -6.84 | -116.48 | Upgrade
|
| Investment in Securities | - | -3,042 | -1,600 | - | 1,476 | Upgrade
|
| Other Investing Activities | - | 604.59 | 342.32 | 308.95 | 301.69 | Upgrade
|
| Investing Cash Flow | - | -2,964 | -1,827 | -1,064 | 1,419 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 307.54 | 837.58 | Upgrade
|
| Total Debt Issued | - | - | - | 307.54 | 837.58 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,154 | -516.5 | Upgrade
|
| Long-Term Debt Repaid | - | -260.88 | -169.8 | -140.98 | -125.06 | Upgrade
|
| Total Debt Repaid | - | -260.88 | -169.8 | -1,295 | -641.56 | Upgrade
|
| Net Debt Issued (Repaid) | - | -260.88 | -169.8 | -987.45 | 196.02 | Upgrade
|
| Common Dividends Paid | - | -3,052 | -2,090 | -962.78 | -300.08 | Upgrade
|
| Other Financing Activities | - | 7.24 | 31.71 | 14.55 | -217.75 | Upgrade
|
| Financing Cash Flow | - | -3,306 | -2,228 | -1,936 | -321.82 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 1.26 | 0.57 | 3.37 | -1.54 | Upgrade
|
| Net Cash Flow | - | -2,009 | -1,013 | -1,105 | 3,386 | Upgrade
|
| Free Cash Flow | - | 3,903 | 2,610 | 1,777 | 2,035 | Upgrade
|
| Free Cash Flow Growth | - | 49.56% | 46.87% | -12.70% | 127.09% | Upgrade
|
| Free Cash Flow Margin | - | 22.90% | 17.67% | 14.79% | 22.93% | Upgrade
|
| Free Cash Flow Per Share | - | 1.71 | 1.14 | 0.78 | 0.89 | Upgrade
|
| Cash Interest Paid | - | - | - | 4.77 | 9.11 | Upgrade
|
| Cash Income Tax Paid | - | 974.15 | 735.08 | 650.94 | 497.98 | Upgrade
|
| Levered Free Cash Flow | - | 2,979 | 1,386 | 3,413 | 1,455 | Upgrade
|
| Unlevered Free Cash Flow | - | 3,052 | 1,459 | 3,467 | 1,502 | Upgrade
|
| Change in Working Capital | - | 468.39 | -68.85 | -236.64 | 706.43 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.