Aesthetic Medical International Holdings Group Limited (PAIYY)
OTCMKTS
· Delayed Price · Currency is USD
0.0520
-0.0420 (-44.68%)
Apr 28, 2026, 4:00 PM EST
PAIYY 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 | -53.35 | -19.95 | -37.43 | -76.25 | -586.62 | Upgrade
|
| Depreciation & Amortization | 58.89 | 65.62 | 65.55 | 61.49 | 99.14 | Upgrade
|
| Other Amortization | - | 0.35 | 0.35 | - | 3.96 | Upgrade
|
| Loss (Gain) From Sale of Assets | 12.62 | 6.17 | 8.03 | 31.8 | 37.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.53 | -12.15 | 0.15 | - | 310 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | 0.22 | 2.92 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | -0.08 | Upgrade
|
| Stock-Based Compensation | - | - | 7.51 | 27.53 | 35.46 | Upgrade
|
| Other Operating Activities | 28.98 | 28.21 | -23.55 | 29.43 | -65.86 | Upgrade
|
| Change in Accounts Receivable | 1.6 | 1.12 | -3.97 | 1.3 | 3.85 | Upgrade
|
| Change in Inventory | -3.98 | 0.67 | 12.27 | -0.29 | -0.8 | Upgrade
|
| Change in Accounts Payable | -12.19 | 5.97 | 28.02 | 16.39 | 4.54 | Upgrade
|
| Change in Unearned Revenue | -7.42 | 0.89 | 23.33 | -66.73 | 228.15 | Upgrade
|
| Change in Other Net Operating Assets | -37.92 | 2.78 | -6.2 | -102.72 | -17.91 | Upgrade
|
| Operating Cash Flow | -12.23 | 79.67 | 74.29 | -75.13 | 51.09 | Upgrade
|
| Operating Cash Flow Growth | - | 7.25% | - | - | - | Upgrade
|
| Capital Expenditures | -6.9 | -30.6 | -55.24 | -1.6 | -33.24 | Upgrade
|
| Sale of Property, Plant & Equipment | 6.56 | 0.07 | 0.01 | - | 0.17 | Upgrade
|
| Cash Acquisitions | - | - | - | -0.64 | -7.27 | Upgrade
|
| Divestitures | - | -0 | 0.78 | 9.51 | -1.35 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.08 | -0.19 | -0.22 | -0.08 | -0.21 | Upgrade
|
| Investment in Securities | - | - | 0.08 | - | - | Upgrade
|
| Other Investing Activities | 0.14 | 0.4 | 2.34 | -4.08 | 30.38 | Upgrade
|
| Investing Cash Flow | -0.28 | -30.32 | -52.25 | 3.11 | -11.53 | Upgrade
|
| Long-Term Debt Issued | 163.23 | 159.09 | 98.71 | 276.31 | 240.9 | Upgrade
|
| Long-Term Debt Repaid | -123.75 | -218.2 | -228.96 | -310.06 | -272.19 | Upgrade
|
| Net Debt Issued (Repaid) | 39.48 | -59.11 | -130.25 | -33.75 | -31.29 | Upgrade
|
| Issuance of Common Stock | - | - | 170 | 94.15 | - | Upgrade
|
| Other Financing Activities | -9.55 | -9.44 | -10.69 | -14.86 | -13.94 | Upgrade
|
| Financing Cash Flow | 29.93 | -68.55 | 29.06 | 45.55 | -45.24 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -0.3 | -0.93 | -0.67 | 0.57 | Upgrade
|
| Net Cash Flow | 17.42 | -19.5 | 50.18 | -27.13 | -5.1 | Upgrade
|
| Free Cash Flow | -19.13 | 49.07 | 19.04 | -76.72 | 17.85 | Upgrade
|
| Free Cash Flow Growth | - | 157.69% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -2.65% | 6.49% | 2.79% | -11.45% | 2.77% | Upgrade
|
| Free Cash Flow Per Share | -0.43 | 1.03 | 0.43 | -2.81 | 0.81 | Upgrade
|
| Cash Interest Paid | - | 8.72 | 10.15 | 14.61 | 12.83 | Upgrade
|
| Cash Income Tax Paid | - | 0.52 | 0.02 | 0.63 | 0.62 | Upgrade
|
| Levered Free Cash Flow | -20.07 | 43.49 | -6.14 | 15.2 | 146.6 | Upgrade
|
| Unlevered Free Cash Flow | -14.6 | 48.94 | 2.91 | 28.72 | 163.62 | Upgrade
|
| Change in Working Capital | -59.9 | 11.43 | 53.46 | -152.04 | 217.84 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.