Jiumaojiu International Holdings Limited (HKG:9922)
Hong Kong
· Delayed Price · Currency is HKD 1.850
+0.020 (1.09%)
Apr 29, 2026, 4:08 PM HKT
HKG:9922 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 | - | 55.81 | 453.46 | 49.28 | 339.94 | Upgrade
|
| Depreciation & Amortization | - | 856.41 | 712.87 | 588.65 | 499.56 | Upgrade
|
| Other Amortization | - | 12.03 | 8.08 | 4.63 | 2.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 23.06 | -2.73 | 2.73 | 2.47 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 111.56 | 21.82 | 7.17 | 18.8 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 19.82 | 16.06 | 7.69 | 1.79 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 3.92 | 2.2 | 3.26 | -0.98 | Upgrade
|
| Stock-Based Compensation | - | 18.23 | 21.15 | 13.73 | 8.27 | Upgrade
|
| Other Operating Activities | - | -28.79 | 102.62 | 6.57 | 89.4 | Upgrade
|
| Change in Accounts Receivable | - | -94.82 | -203.48 | -70.06 | -106.74 | Upgrade
|
| Change in Inventory | - | 16.62 | -13.98 | -47.35 | -19.66 | Upgrade
|
| Change in Accounts Payable | - | 45.32 | 111.57 | 128.36 | 21.07 | Upgrade
|
| Change in Unearned Revenue | - | 11.86 | 3.7 | -1.66 | 1.81 | Upgrade
|
| Change in Other Net Operating Assets | - | -75.05 | -220.89 | -8.77 | -1.67 | Upgrade
|
| Operating Cash Flow | - | 975.98 | 1,012 | 684.24 | 856.18 | Upgrade
|
| Operating Cash Flow Growth | - | -3.60% | 47.97% | -20.08% | 49.96% | Upgrade
|
| Capital Expenditures | - | -527.95 | -576.22 | -370.06 | -336.27 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 5.47 | 1.21 | 1.02 | 9.11 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -1.05 | Upgrade
|
| Divestitures | - | - | - | 0.6 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -12.92 | -10.32 | -10.57 | -6.31 | Upgrade
|
| Investment in Securities | - | -280.1 | 405.72 | -163.69 | -168.21 | Upgrade
|
| Other Investing Activities | - | 17.73 | 29.42 | -45 | 12.29 | Upgrade
|
| Investing Cash Flow | - | -797.77 | -150.19 | -587.69 | -490.43 | Upgrade
|
| Long-Term Debt Issued | - | 284.01 | 286.79 | 60 | - | Upgrade
|
| Total Debt Issued | - | 284.01 | 286.79 | 60 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -42.95 | Upgrade
|
| Long-Term Debt Repaid | - | -780.03 | -604.16 | -471.38 | -387.37 | Upgrade
|
| Total Debt Repaid | - | -780.03 | -604.16 | -471.38 | -430.32 | Upgrade
|
| Net Debt Issued (Repaid) | - | -496.02 | -317.37 | -411.38 | -430.32 | Upgrade
|
| Issuance of Common Stock | - | - | 4.94 | 12.81 | - | Upgrade
|
| Repurchase of Common Stock | - | -126.38 | -137.26 | - | - | Upgrade
|
| Common Dividends Paid | - | -192.68 | -12.8 | -70.97 | -48.73 | Upgrade
|
| Other Financing Activities | - | -89.62 | -183.93 | -11.31 | -309.54 | Upgrade
|
| Financing Cash Flow | - | -904.7 | -646.41 | -480.85 | -788.59 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 6.56 | 12.2 | 141.09 | -78.97 | Upgrade
|
| Net Cash Flow | - | -719.93 | 228.03 | -243.22 | -501.81 | Upgrade
|
| Free Cash Flow | - | 448.03 | 436.21 | 314.18 | 519.91 | Upgrade
|
| Free Cash Flow Growth | - | 2.71% | 38.84% | -39.57% | 78.97% | Upgrade
|
| Free Cash Flow Margin | - | 7.38% | 7.29% | 7.84% | 12.44% | Upgrade
|
| Free Cash Flow Per Share | - | 0.32 | 0.30 | 0.22 | 0.36 | Upgrade
|
| Cash Interest Paid | - | 10.31 | 4.73 | 0.81 | 0.54 | Upgrade
|
| Cash Income Tax Paid | - | 100.24 | 107.11 | 87.72 | 133.43 | Upgrade
|
| Levered Free Cash Flow | - | 214.64 | 478.46 | 304.51 | 366.79 | Upgrade
|
| Unlevered Free Cash Flow | - | 283.99 | 536.5 | 355.2 | 413.86 | Upgrade
|
| Change in Working Capital | - | -96.07 | -323.09 | 0.53 | -105.19 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.