Shanshan Brand Management Co., Ltd. (HKG:1749)
Hong Kong
· Delayed Price · Currency is HKD 0.550
0.00 (0.00%)
Apr 30, 2026, 10:16 AM HKT
Shanshan Brand Management 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 - 2016 |
|---|---|---|---|---|---|---|
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 - 2016 |
| Net Income | 7.9 | 33.17 | 31.61 | 16.01 | 12.37 | Upgrade
|
| Depreciation & Amortization | 41.36 | 31.92 | 36.97 | 50.57 | 53.71 | Upgrade
|
| Other Amortization | 0.75 | 0.65 | 0.83 | 0.82 | 0.74 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.07 | 0.06 | 0.01 | 1.71 | 1.66 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.37 | 2.63 | 1.74 | 2.41 | 2.03 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.16 | -0.35 | 0.02 | -0.04 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -0.58 | -0.53 | 2.72 | 0.11 | -2.16 | Upgrade
|
| Provision & Write-off of Bad Debts | 1 | 0.85 | 1.07 | 2.42 | 5.97 | Upgrade
|
| Other Operating Activities | -1.31 | 11.53 | 24.09 | 21.08 | 33.39 | Upgrade
|
| Change in Accounts Receivable | 48.46 | -2.05 | -18.78 | -32.61 | -18.6 | Upgrade
|
| Change in Inventory | 53.55 | -51.65 | 73.97 | 48.79 | 18.75 | Upgrade
|
| Change in Accounts Payable | -63.27 | 48.98 | -3.76 | -5.07 | -8.27 | Upgrade
|
| Change in Unearned Revenue | -21.3 | -3.43 | 0.3 | -1.22 | -11.6 | Upgrade
|
| Change in Other Net Operating Assets | -53.4 | -33.89 | -16.72 | -21.74 | -22.08 | Upgrade
|
| Operating Cash Flow | 14.75 | 37.88 | 134.07 | 83.23 | 56.58 | Upgrade
|
| Operating Cash Flow Growth | -61.06% | -71.74% | 61.08% | 47.09% | 12.57% | Upgrade
|
| Capital Expenditures | -57.72 | -45.15 | -16.16 | -18.54 | -30.95 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | - | 0.09 | 0.66 | 0.08 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1.2 | -40.12 | -0.22 | -1.34 | Upgrade
|
| Other Investing Activities | 8.25 | -5.84 | 4.58 | 14.41 | 5.21 | Upgrade
|
| Investing Cash Flow | -49.47 | -52.2 | -51.61 | -3.69 | -26.99 | Upgrade
|
| Short-Term Debt Issued | - | - | 255 | 192.5 | 227.01 | Upgrade
|
| Long-Term Debt Issued | 247.7 | 145 | - | - | - | Upgrade
|
| Total Debt Issued | 247.7 | 145 | 255 | 192.5 | 227.01 | Upgrade
|
| Short-Term Debt Repaid | - | - | -277.5 | -217.22 | -252.56 | Upgrade
|
| Long-Term Debt Repaid | -192.02 | -151.04 | -19.72 | -16.6 | -22.23 | Upgrade
|
| Total Debt Repaid | -192.02 | -151.04 | -297.22 | -233.82 | -274.79 | Upgrade
|
| Net Debt Issued (Repaid) | 55.68 | -6.04 | -42.22 | -41.32 | -47.79 | Upgrade
|
| Common Dividends Paid | -10.67 | -10.67 | -5.34 | - | - | Upgrade
|
| Other Financing Activities | -6.68 | -5.73 | -6.37 | -7.8 | -8.87 | Upgrade
|
| Financing Cash Flow | 38.32 | -22.45 | -53.93 | -49.12 | -56.65 | Upgrade
|
| Net Cash Flow | 3.61 | -36.77 | 28.54 | 30.42 | -27.06 | Upgrade
|
| Free Cash Flow | -42.97 | -7.27 | 117.91 | 64.7 | 25.63 | Upgrade
|
| Free Cash Flow Growth | - | - | 82.26% | 152.38% | 27.14% | Upgrade
|
| Free Cash Flow Margin | -4.98% | -0.72% | 11.12% | 7.34% | 2.58% | Upgrade
|
| Free Cash Flow Per Share | -0.32 | -0.05 | 0.88 | 0.48 | 0.19 | Upgrade
|
| Cash Interest Paid | 6.68 | 5.73 | 6.37 | 7.8 | 8.87 | Upgrade
|
| Cash Income Tax Paid | 11.24 | 9.17 | 0 | - | - | Upgrade
|
| Levered Free Cash Flow | 0.37 | 8.96 | 58.13 | 43.51 | 21.97 | Upgrade
|
| Unlevered Free Cash Flow | 3.14 | 12.48 | 62.22 | 48.38 | 27.52 | Upgrade
|
| Change in Working Capital | -35.96 | -42.04 | 35 | -11.85 | -41.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.