Kaiser (China) Culture Co., LTD (SHE:002425)
China
· Delayed Price · Currency is CNY 3.570
+0.080 (2.29%)
Apr 29, 2026, 3:04 PM CST
SHE:002425 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 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -564.65 | -572.85 | -527.66 | -794.65 | -655.66 | 67.76 | Upgrade
|
| Depreciation & Amortization | 165.41 | 165.41 | 192.68 | 142.48 | 172.22 | 169.47 | Upgrade
|
| Other Amortization | 2.13 | 2.13 | 2.48 | 2.89 | 2.72 | 2.83 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.42 | -0.42 | -0.57 | -0.27 | 0 | -0.02 | Upgrade
|
| Asset Writedown & Restructuring Costs | 355.84 | 355.84 | 208.68 | 367.19 | 357.14 | 61.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | 14.03 | 14.03 | 85.48 | 140.8 | 105.81 | 81.36 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 20.72 | 40.8 | 53.47 | 2.13 | Upgrade
|
| Other Operating Activities | -72.49 | -6.88 | 3.77 | -47.86 | -52.29 | 31.98 | Upgrade
|
| Change in Accounts Receivable | 64 | 64 | 92.48 | 155.67 | -27.7 | -229.67 | Upgrade
|
| Change in Accounts Payable | 5.28 | 5.28 | -93.51 | -0.32 | 145.26 | 54.04 | Upgrade
|
| Operating Cash Flow | -46.43 | 10.99 | -7.53 | -25.5 | 107.72 | 252.93 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -57.41% | -27.42% | Upgrade
|
| Capital Expenditures | -37.34 | -50.67 | -54.86 | -146.75 | -219.62 | -344 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.04 | 0.06 | 0.68 | 0.08 | 0 | 0.04 | Upgrade
|
| Investment in Securities | -13.97 | -31.67 | 104.18 | 122.85 | -83.29 | -123.71 | Upgrade
|
| Other Investing Activities | 1.66 | 0.48 | 2.61 | 3.67 | 6.56 | 15.74 | Upgrade
|
| Investing Cash Flow | -49.61 | -81.79 | 52.62 | -20.15 | -296.34 | -451.92 | Upgrade
|
| Short-Term Debt Issued | - | - | 98.46 | 214.93 | 228.19 | 313.27 | Upgrade
|
| Long-Term Debt Issued | - | 92.8 | - | - | - | - | Upgrade
|
| Total Debt Issued | 132 | 92.8 | 98.46 | 214.93 | 228.19 | 313.27 | Upgrade
|
| Short-Term Debt Repaid | - | - | -145.42 | -248.11 | -318.69 | -538.69 | Upgrade
|
| Long-Term Debt Repaid | - | -106 | -7.22 | -8.39 | -8.67 | -27.59 | Upgrade
|
| Total Debt Repaid | -90 | -106 | -152.64 | -256.5 | -327.36 | -566.28 | Upgrade
|
| Net Debt Issued (Repaid) | 42 | -13.2 | -54.18 | -41.57 | -99.17 | -253.01 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 107.8 | 890.06 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -28.52 | -21.57 | Upgrade
|
| Common Dividends Paid | -3.25 | -3.11 | -5.38 | -6.21 | -7.83 | -30.66 | Upgrade
|
| Other Financing Activities | 4.77 | 4.47 | -0.21 | 25.04 | 40.35 | -57.96 | Upgrade
|
| Financing Cash Flow | 43.52 | -11.85 | -59.78 | -22.75 | 12.62 | 526.86 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.06 | 0.19 | 0.47 | -0.04 | -0.52 | -2.05 | Upgrade
|
| Net Cash Flow | -52.46 | -82.46 | -14.22 | -68.44 | -176.52 | 325.83 | Upgrade
|
| Free Cash Flow | -83.77 | -39.68 | -62.38 | -172.25 | -111.9 | -91.06 | Upgrade
|
| Free Cash Flow Margin | -14.85% | -7.22% | -13.74% | -39.98% | -18.01% | -9.76% | Upgrade
|
| Free Cash Flow Per Share | -0.09 | -0.04 | -0.07 | -0.18 | -0.12 | -0.10 | Upgrade
|
| Cash Interest Paid | - | - | 0.25 | 0.24 | 0.13 | 0.4 | Upgrade
|
| Cash Income Tax Paid | 5.62 | 5.54 | 12.24 | 14.37 | 9.34 | 36.03 | Upgrade
|
| Levered Free Cash Flow | -90.12 | 15.16 | -55.05 | 24.59 | -22.32 | -321.17 | Upgrade
|
| Unlevered Free Cash Flow | -90.12 | 15.16 | -51.36 | 28.85 | -15.73 | -313.02 | Upgrade
|
| Change in Working Capital | 53.72 | 53.72 | 6.9 | 123.13 | 124.3 | -163.9 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.