Maoyan Entertainment (HKG:1896)
Hong Kong
· Delayed Price · Currency is HKD 5.99
+0.22 (3.81%)
Apr 29, 2026, 4:08 PM HKT
Maoyan Entertainment 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 | - | 181.91 | 910.41 | 105.19 | 368.5 | Upgrade
|
| Depreciation & Amortization | - | 126.38 | 117.61 | 146.49 | 168.43 | Upgrade
|
| Other Amortization | - | 155.29 | 71.84 | 36.4 | 115.99 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 0.01 | 0.17 | 0.19 | 2.34 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -17.1 | 15.61 | -31.79 | 80.84 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 1.66 | 2.07 | 2.92 | 0.4 | Upgrade
|
| Stock-Based Compensation | - | 38.96 | 30.07 | 8.78 | 33.42 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 76.42 | 117.75 | 53.8 | 54.12 | Upgrade
|
| Other Operating Activities | - | -209.04 | -108.09 | -36.04 | 100.87 | Upgrade
|
| Change in Accounts Receivable | - | -204.84 | -410.9 | 419.14 | -645.01 | Upgrade
|
| Change in Inventory | - | 5.44 | -20.16 | 15.78 | 0.11 | Upgrade
|
| Change in Accounts Payable | - | -127.78 | 493.91 | 93.3 | 4.16 | Upgrade
|
| Change in Other Net Operating Assets | - | -873.56 | 275.2 | -738.95 | 295.1 | Upgrade
|
| Operating Cash Flow | - | -846.26 | 1,496 | 75.22 | 579.26 | Upgrade
|
| Operating Cash Flow Growth | - | - | 1888.29% | -87.02% | 96.93% | Upgrade
|
| Capital Expenditures | - | -13.25 | -22.4 | -5.63 | -18.75 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -1.09 | -2.24 | -6.68 | -0.83 | Upgrade
|
| Investment in Securities | - | -907.55 | -841.84 | -508.19 | 56.03 | Upgrade
|
| Other Investing Activities | - | 151.61 | 87.16 | 29.11 | 149.51 | Upgrade
|
| Investing Cash Flow | - | -806.78 | -831.24 | -528.84 | 163.5 | Upgrade
|
| Short-Term Debt Issued | - | 470.44 | 250 | 335 | 552.42 | Upgrade
|
| Total Debt Issued | - | 470.44 | 250 | 335 | 552.42 | Upgrade
|
| Short-Term Debt Repaid | - | -250 | -335 | -597.03 | -1,013 | Upgrade
|
| Long-Term Debt Repaid | - | -23.85 | -14.43 | -14.89 | -14.51 | Upgrade
|
| Total Debt Repaid | - | -273.85 | -349.43 | -611.91 | -1,028 | Upgrade
|
| Net Debt Issued (Repaid) | - | 196.6 | -99.43 | -276.91 | -475.55 | Upgrade
|
| Issuance of Common Stock | - | 0 | 0.06 | 0.03 | 4.29 | Upgrade
|
| Repurchase of Common Stock | - | -45.6 | - | - | - | Upgrade
|
| Other Financing Activities | - | 250 | -144 | -138.75 | 130.2 | Upgrade
|
| Financing Cash Flow | - | 401 | -243.37 | -415.63 | -341.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 7.88 | 5.45 | 70.14 | -21.85 | Upgrade
|
| Net Cash Flow | - | -1,244 | 426.35 | -799.11 | 379.84 | Upgrade
|
| Free Cash Flow | - | -859.52 | 1,473 | 69.59 | 560.52 | Upgrade
|
| Free Cash Flow Growth | - | - | 2016.93% | -87.59% | 96.17% | Upgrade
|
| Free Cash Flow Margin | - | -21.05% | 30.96% | 3.00% | 16.87% | Upgrade
|
| Free Cash Flow Per Share | - | -0.75 | 1.28 | 0.06 | 0.49 | Upgrade
|
| Cash Interest Paid | - | 8.13 | 3.75 | 16.3 | 30.54 | Upgrade
|
| Cash Income Tax Paid | - | 261.6 | 274.48 | 103.27 | 177.91 | Upgrade
|
| Levered Free Cash Flow | - | -324.5 | 1,196 | 55.31 | 823.11 | Upgrade
|
| Unlevered Free Cash Flow | - | -318.52 | 1,199 | 66.02 | 842.67 | Upgrade
|
| Change in Working Capital | - | -1,201 | 338.06 | -210.74 | -345.64 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.