Simei Media Co.,Ltd. (SHE:002712)
China
· Delayed Price · Currency is CNY 5.61
+0.08 (1.45%)
Apr 29, 2026, 3:04 PM CST
Simei Media 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 | -46.25 | -54.83 | -34.11 | -134.27 | -409.13 | 59.34 | Upgrade
|
| Depreciation & Amortization | 31.92 | 31.92 | 33.18 | 32 | 36.62 | 47.54 | Upgrade
|
| Other Amortization | 1.48 | 1.48 | 11.92 | 16.13 | 28.19 | 39.91 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.31 | -0.31 | 0.02 | -0.64 | 2.03 | -1.51 | Upgrade
|
| Asset Writedown & Restructuring Costs | 13.5 | 13.5 | 8.09 | 20.78 | 393.77 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.44 | 0.44 | -0.01 | 12.72 | -2.63 | -5.68 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 4.87 | 18.74 | -15.27 | 1.9 | Upgrade
|
| Other Operating Activities | 123.46 | 38.83 | 32.04 | 73.36 | 21.53 | 41.3 | Upgrade
|
| Change in Accounts Receivable | -48.88 | -48.88 | -386.16 | -366.19 | -308.14 | 69.44 | Upgrade
|
| Change in Inventory | -4.06 | -4.06 | -22.57 | -18.01 | -1.24 | -17.64 | Upgrade
|
| Change in Accounts Payable | 13.28 | 13.28 | 230.83 | 21.39 | -66.42 | -126.72 | Upgrade
|
| Operating Cash Flow | 88.63 | -4.58 | -115.51 | -326.22 | -303.55 | 109.53 | Upgrade
|
| Capital Expenditures | -0.87 | -0.84 | -2.16 | -2.88 | -5.67 | -32.4 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.2 | 0.2 | 0.02 | 0.38 | 0.57 | 0.54 | Upgrade
|
| Investment in Securities | 5.52 | 6.31 | 3.54 | 97.8 | -8.76 | 50.62 | Upgrade
|
| Other Investing Activities | 1.99 | 2.51 | 0.5 | 2.52 | 2.41 | 5 | Upgrade
|
| Investing Cash Flow | 6.84 | 8.18 | 1.9 | 97.82 | -11.45 | 23.77 | Upgrade
|
| Short-Term Debt Issued | - | - | 1,002 | 570 | 292 | 345 | Upgrade
|
| Long-Term Debt Issued | - | 787.83 | - | - | - | - | Upgrade
|
| Total Debt Issued | 868.59 | 787.83 | 1,002 | 570 | 292 | 345 | Upgrade
|
| Short-Term Debt Repaid | - | - | -797.3 | -332 | -335 | -200 | Upgrade
|
| Long-Term Debt Repaid | - | -875.88 | -33.45 | -41.7 | -31.38 | -34.22 | Upgrade
|
| Total Debt Repaid | -929.14 | -875.88 | -830.75 | -373.7 | -366.38 | -234.22 | Upgrade
|
| Net Debt Issued (Repaid) | -60.55 | -88.05 | 171.43 | 196.3 | -74.38 | 110.78 | Upgrade
|
| Common Dividends Paid | -17.15 | -18.9 | -20.53 | -16.46 | -8.32 | -13.26 | Upgrade
|
| Other Financing Activities | 18.36 | 12.99 | -79.19 | 0.79 | 6.36 | -11.83 | Upgrade
|
| Financing Cash Flow | -59.34 | -93.96 | 71.71 | 180.62 | -76.34 | 85.68 | Upgrade
|
| Net Cash Flow | 36.14 | -90.35 | -41.89 | -47.77 | -391.34 | 218.99 | Upgrade
|
| Free Cash Flow | 87.77 | -5.41 | -117.66 | -329.1 | -309.22 | 77.13 | Upgrade
|
| Free Cash Flow Margin | 1.09% | -0.07% | -1.91% | -5.92% | -7.39% | 1.73% | Upgrade
|
| Free Cash Flow Per Share | 0.16 | -0.01 | -0.22 | -0.60 | -0.53 | 0.13 | Upgrade
|
| Cash Income Tax Paid | 35.74 | 22.88 | 5.68 | 23.45 | 15.8 | 27.31 | Upgrade
|
| Levered Free Cash Flow | 87.57 | -15.59 | -132.32 | -316.75 | -338.19 | 108.34 | Upgrade
|
| Unlevered Free Cash Flow | 87.57 | -15.59 | -116.34 | -301.86 | -328.58 | 122.32 | Upgrade
|
| Change in Working Capital | -35.6 | -35.6 | -171.51 | -365.04 | -358.65 | -73.27 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.