China Jushi Co., Ltd. (SHA:600176)
China
· Delayed Price · Currency is CNY 35.70
+1.20 (3.48%)
Apr 29, 2026, 3:00 PM CST
China Jushi Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 3,822 | 3,285 | 2,445 | 3,044 | 6,610 | 6,028 | Upgrade
|
| Depreciation & Amortization | 2,483 | 2,483 | 2,255 | 2,070 | 1,733 | 1,807 | Upgrade
|
| Other Amortization | 13.74 | 13.74 | 0.39 | 0.39 | 0.42 | 0.62 | Upgrade
|
| Loss (Gain) From Sale of Assets | 192.27 | 192.27 | -270.23 | -850.92 | -2,513 | -834.12 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 2.54 | Upgrade
|
| Loss (Gain) From Sale of Investments | -29.88 | -29.88 | -46.08 | -208.96 | 34.86 | -55.32 | Upgrade
|
| Provision & Write-off of Bad Debts | 22.47 | 22.47 | -20.41 | 14.27 | -27.8 | 72.24 | Upgrade
|
| Other Operating Activities | 259.66 | 482.67 | 501.22 | 432.55 | 642.8 | 555.18 | Upgrade
|
| Change in Accounts Receivable | -1,049 | -1,049 | 535.56 | -589.43 | 3,519 | -4,243 | Upgrade
|
| Change in Inventory | 632.37 | 632.37 | 304.89 | -405.61 | -1,965 | -622.37 | Upgrade
|
| Change in Accounts Payable | -1,919 | -1,919 | -3,732 | -2,649 | -3,876 | 3,287 | Upgrade
|
| Operating Cash Flow | 4,514 | 4,201 | 2,032 | 867.22 | 4,124 | 5,981 | Upgrade
|
| Operating Cash Flow Growth | 111.82% | 106.69% | 134.35% | -78.97% | -31.05% | 191.55% | Upgrade
|
| Capital Expenditures | -1,719 | -1,368 | -1,303 | -1,460 | -5,547 | -3,656 | Upgrade
|
| Sale of Property, Plant & Equipment | 430.37 | 414.96 | 305.02 | 1,543 | 3,246 | 1,062 | Upgrade
|
| Divestitures | - | - | - | 7.96 | 12.75 | - | Upgrade
|
| Investment in Securities | 113.9 | 113.9 | 20.7 | -478.8 | 996.27 | -1,035 | Upgrade
|
| Other Investing Activities | 1.06 | - | - | 486 | 45.45 | 98.03 | Upgrade
|
| Investing Cash Flow | -1,174 | -839.4 | -977.21 | 98.33 | -1,247 | -3,531 | Upgrade
|
| Short-Term Debt Issued | - | 5,905 | 7,890 | 7,540 | 4,610 | 3,025 | Upgrade
|
| Long-Term Debt Issued | - | 8,157 | 10,592 | 7,731 | 12,114 | 8,857 | Upgrade
|
| Total Debt Issued | 14,545 | 14,062 | 18,482 | 15,271 | 16,724 | 11,882 | Upgrade
|
| Short-Term Debt Repaid | - | -6,420 | -8,420 | -5,300 | -3,260 | - | Upgrade
|
| Long-Term Debt Repaid | - | -8,015 | -9,682 | -7,998 | -13,576 | -12,682 | Upgrade
|
| Total Debt Repaid | -14,237 | -14,435 | -18,102 | -13,298 | -16,836 | -12,682 | Upgrade
|
| Net Debt Issued (Repaid) | 307.99 | -373.14 | 379.71 | 1,973 | -112.19 | -799.77 | Upgrade
|
| Repurchase of Common Stock | -539.7 | -539.7 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -1,644 | -1,641 | -1,423 | -2,502 | -2,289 | -1,163 | Upgrade
|
| Other Financing Activities | -1,170 | -445.14 | -16.33 | 58.69 | -65.15 | -21.85 | Upgrade
|
| Financing Cash Flow | -3,046 | -2,999 | -1,059 | -470.27 | -2,467 | -1,985 | Upgrade
|
| Foreign Exchange Rate Adjustments | -33.14 | -12.58 | 1.18 | 1.21 | -7.67 | -104.44 | Upgrade
|
| Net Cash Flow | 261.17 | 349.26 | -2.95 | 496.49 | 403.04 | 360.66 | Upgrade
|
| Free Cash Flow | 2,795 | 2,832 | 729.38 | -592.77 | -1,423 | 2,326 | Upgrade
|
| Free Cash Flow Growth | 163.74% | 288.31% | - | - | - | 347.36% | Upgrade
|
| Free Cash Flow Margin | 14.20% | 15.00% | 4.60% | -3.98% | -7.05% | 11.80% | Upgrade
|
| Free Cash Flow Per Share | 0.70 | 0.71 | 0.18 | -0.15 | -0.35 | 0.58 | Upgrade
|
| Cash Interest Paid | 318.99 | 318.99 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 1,588 | 1,544 | 1,152 | 1,097 | 2,328 | 1,147 | Upgrade
|
| Levered Free Cash Flow | 3,371 | 3,978 | 1,553 | 934.08 | 1.69 | 2,808 | Upgrade
|
| Unlevered Free Cash Flow | 3,557 | 4,171 | 1,772 | 1,174 | 257.9 | 3,077 | Upgrade
|
| Change in Working Capital | -2,249 | -2,249 | -2,832 | -3,635 | -2,356 | -1,596 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.