Goldenmax International Group Ltd. (SHE:002636)
China
· Delayed Price · Currency is CNY 45.34
-0.94 (-2.03%)
Apr 29, 2026, 3:04 PM CST
SHE:002636 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 | 484.64 | 306.16 | 37.06 | -78.81 | 87.1 | 690.19 | Upgrade
|
| Depreciation & Amortization | 142.07 | 142.07 | 157.38 | 153.03 | 110.33 | 106.04 | Upgrade
|
| Other Amortization | 4.29 | 4.29 | 4.57 | 5.25 | 1.15 | 1.42 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | 0.05 | 0.02 | 3.24 | -86.55 | 3.72 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.11 | 1.11 | 18.94 | 34.98 | 11 | 11.88 | Upgrade
|
| Loss (Gain) From Sale of Investments | 57.1 | 57.1 | -88.75 | -25.64 | 13.43 | 35.8 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 12.17 | 3.96 | 0.33 | 12.38 | Upgrade
|
| Other Operating Activities | -77.7 | 10.87 | 7.83 | 8.05 | 19.06 | 12.9 | Upgrade
|
| Change in Accounts Receivable | -428.81 | -428.81 | -495.92 | 117.53 | 1,037 | -852.57 | Upgrade
|
| Change in Inventory | 0.31 | 0.31 | 53.85 | -21.67 | 27.78 | -140.7 | Upgrade
|
| Change in Accounts Payable | -37.38 | -37.38 | 281.7 | 71.8 | -752.06 | 860.29 | Upgrade
|
| Change in Other Net Operating Assets | -70 | -70 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 73.99 | -15.92 | -15.93 | 270.78 | 455.73 | 742.13 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -40.58% | -38.59% | 71.63% | Upgrade
|
| Capital Expenditures | -203.33 | -145.11 | -130.17 | -139.52 | -565.67 | -332.68 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.11 | 1.18 | 0.01 | 0.22 | 53.35 | 12.41 | Upgrade
|
| Cash Acquisitions | - | - | -8.4 | - | - | 0.62 | Upgrade
|
| Divestitures | 43.85 | 43.85 | 143.61 | - | - | - | Upgrade
|
| Investment in Securities | -77.34 | -131.92 | -262.35 | -106.23 | -449.87 | 595.72 | Upgrade
|
| Other Investing Activities | 122.13 | 102.68 | 34.34 | 12.77 | 15.64 | 69.35 | Upgrade
|
| Investing Cash Flow | -113.58 | -129.32 | -222.96 | -232.77 | -946.56 | 345.42 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 65 | 67.8 | Upgrade
|
| Long-Term Debt Issued | - | - | 45 | 65 | - | - | Upgrade
|
| Total Debt Issued | - | - | 45 | 65 | 65 | 67.8 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -65.46 | -196.54 | Upgrade
|
| Long-Term Debt Repaid | - | - | -2.17 | -69.44 | -1.31 | -1.29 | Upgrade
|
| Total Debt Repaid | - | - | -2.17 | -69.44 | -66.77 | -197.83 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | 42.83 | -4.44 | -1.77 | -130.03 | Upgrade
|
| Common Dividends Paid | -61.88 | -61.88 | -43.71 | -63.89 | -65.58 | -47.24 | Upgrade
|
| Other Financing Activities | -45.41 | -45.41 | -13.67 | -4.8 | -4 | -8 | Upgrade
|
| Financing Cash Flow | -107.29 | -107.29 | -14.55 | -73.13 | -71.35 | -185.28 | Upgrade
|
| Foreign Exchange Rate Adjustments | -9.47 | -2.13 | 0.97 | 1.29 | 3.6 | 2.39 | Upgrade
|
| Net Cash Flow | -156.35 | -254.66 | -252.47 | -33.83 | -558.58 | 904.66 | Upgrade
|
| Free Cash Flow | -129.34 | -161.03 | -146.1 | 131.26 | -109.94 | 409.45 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | - | 23.82% | Upgrade
|
| Free Cash Flow Margin | -2.71% | -3.59% | -3.61% | 3.67% | -2.92% | 6.95% | Upgrade
|
| Free Cash Flow Per Share | -0.18 | -0.22 | -0.20 | 0.18 | -0.15 | 0.56 | Upgrade
|
| Cash Income Tax Paid | 98.11 | 70.81 | 50.41 | 3.97 | 131.38 | 244.36 | Upgrade
|
| Levered Free Cash Flow | -1,018 | -1,007 | 92.56 | 18.57 | -127.05 | 219.54 | Upgrade
|
| Unlevered Free Cash Flow | -1,018 | -1,007 | 93.75 | 20.58 | -123.2 | 221.74 | Upgrade
|
| Change in Working Capital | -537.57 | -537.57 | -165.14 | 166.72 | 299.87 | -132.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.