Luzhou Laojiao Co.,Ltd (SHE:000568)
China
· Delayed Price · Currency is CNY 101.73
+1.53 (1.53%)
Apr 29, 2026, 3:05 PM CST
Luzhou Laojiao Co.,Ltd 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Net Income | 9,976 | 10,860 | 13,473 | 13,246 | 10,365 | 7,956 | Upgrade
|
| Depreciation & Amortization | 792.93 | 792.93 | 773.26 | 676.98 | 642.86 | 563.95 | Upgrade
|
| Other Amortization | 0.72 | 0.72 | 10.1 | 0.5 | 0.87 | 0.84 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.53 | 0.53 | -1.06 | -44.69 | -19.81 | 1.15 | Upgrade
|
| Asset Writedown & Restructuring Costs | -8.35 | -8.35 | 13.33 | -1.35 | 10.78 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -199.01 | -199.01 | -175.89 | -147.72 | -92.69 | -208.56 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | -0.71 | 0.96 | 0.24 | 0.01 | Upgrade
|
| Other Operating Activities | 2,242 | 121.94 | 326.14 | 364.15 | 160.75 | 28.75 | Upgrade
|
| Change in Accounts Receivable | 299.53 | 299.53 | 4,168 | -1,507 | 279.23 | -1,483 | Upgrade
|
| Change in Inventory | -2,003 | -2,003 | -1,771 | -1,781 | -2,563 | -2,582 | Upgrade
|
| Change in Accounts Payable | -2,898 | -2,898 | 2,101 | -556.16 | -543.25 | 3,681 | Upgrade
|
| Operating Cash Flow | 8,358 | 7,123 | 19,182 | 10,648 | 8,263 | 7,699 | Upgrade
|
| Operating Cash Flow Growth | -53.90% | -62.87% | 80.14% | 28.87% | 7.33% | 56.60% | Upgrade
|
| Capital Expenditures | -1,652 | -1,933 | -1,188 | -1,502 | -1,035 | -1,979 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.98 | 1.98 | 11.43 | 69.68 | 66.24 | 3.54 | Upgrade
|
| Investment in Securities | -97.11 | 120.12 | -280.93 | 106.85 | -951.94 | -740.54 | Upgrade
|
| Other Investing Activities | 74.94 | 74.67 | 75.36 | 56.97 | 47.02 | 38.35 | Upgrade
|
| Investing Cash Flow | -1,672 | -1,736 | -1,383 | -1,268 | -1,874 | -2,678 | Upgrade
|
| Long-Term Debt Issued | - | 408.17 | 2,000 | 6,850 | 4,700 | - | Upgrade
|
| Long-Term Debt Repaid | - | -3,220 | -4,033 | -1,531 | -2,515 | -11.86 | Upgrade
|
| Net Debt Issued (Repaid) | -1,329 | -2,812 | -2,033 | 5,319 | 2,185 | -11.86 | Upgrade
|
| Issuance of Common Stock | - | - | - | 8.29 | 666.86 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -3.03 | - | -5.57 | - | Upgrade
|
| Common Dividends Paid | -8,903 | -8,962 | -8,254 | -6,530 | -4,914 | -3,169 | Upgrade
|
| Other Financing Activities | -47.17 | -46.31 | -38.68 | -15.57 | -11.02 | -2.2 | Upgrade
|
| Financing Cash Flow | -10,279 | -11,820 | -10,329 | -1,218 | -2,078 | -3,183 | Upgrade
|
| Foreign Exchange Rate Adjustments | -16.28 | -9.68 | 4.23 | 2.2 | 16.07 | -3.65 | Upgrade
|
| Net Cash Flow | -3,609 | -6,443 | 7,475 | 8,164 | 4,326 | 1,834 | Upgrade
|
| Free Cash Flow | 6,707 | 5,190 | 17,993 | 9,147 | 7,227 | 5,719 | Upgrade
|
| Free Cash Flow Growth | -59.89% | -71.15% | 96.72% | 26.55% | 26.37% | 106.31% | Upgrade
|
| Free Cash Flow Margin | 27.48% | 20.17% | 57.68% | 30.25% | 28.77% | 27.71% | Upgrade
|
| Free Cash Flow Per Share | 4.55 | 3.53 | 12.26 | 6.23 | 4.92 | 3.90 | Upgrade
|
| Cash Income Tax Paid | 10,369 | 12,086 | 12,321 | 11,869 | 9,146 | 6,425 | Upgrade
|
| Levered Free Cash Flow | 4,706 | 2,662 | 14,030 | 6,129 | 5,210 | 3,828 | Upgrade
|
| Unlevered Free Cash Flow | 4,706 | 2,662 | 14,220 | 6,434 | 5,353 | 3,951 | Upgrade
|
| Change in Working Capital | -4,445 | -4,445 | 4,764 | -3,447 | -2,806 | -643.05 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.