Kaiyuan Education Technology Group Co., Ltd. (SHE:300338)
China
· Delayed Price · Currency is CNY 3.660
-0.030 (-0.81%)
Apr 29, 2026, 4:00 PM EDT
SHE:300338 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 | -144.03 | -138.97 | -141.32 | -274.96 | 33.77 | -460.77 | Upgrade
|
| Depreciation & Amortization | 18.4 | 18.4 | 18.96 | 42.24 | 91.41 | 178 | Upgrade
|
| Other Amortization | 3.25 | 3.25 | 14.46 | 3.5 | 31.3 | 48.42 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.02 | -0.02 | 0.22 | 1.1 | 51.02 | -29.11 | Upgrade
|
| Asset Writedown & Restructuring Costs | 25.98 | 25.98 | 22.05 | 179.59 | 40.74 | 75.65 | Upgrade
|
| Loss (Gain) From Sale of Investments | -18.01 | -18.01 | -18.88 | 1.52 | 0.02 | 0.33 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 10.55 | 5.44 | 4.59 | -4.08 | Upgrade
|
| Other Operating Activities | 127.76 | 34.59 | 76.97 | 11.1 | 16.03 | 15.81 | Upgrade
|
| Change in Accounts Receivable | 41.3 | 41.3 | 209.55 | 35.97 | -40.85 | 211.62 | Upgrade
|
| Change in Inventory | -0.36 | -0.36 | 3.52 | 9.14 | -8.66 | 4.74 | Upgrade
|
| Change in Accounts Payable | -105.19 | -105.19 | -201.87 | -253.35 | -330.81 | 41.01 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -5.44 | 33.11 | 15.8 | -47.72 | Upgrade
|
| Operating Cash Flow | -49.6 | -137.72 | -3.64 | -133.36 | -75.04 | -7.37 | Upgrade
|
| Capital Expenditures | -0.85 | -2.81 | -0.94 | -20.23 | -1.44 | -34.56 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.07 | 0.07 | 0.14 | 0.51 | 1.6 | 92.24 | Upgrade
|
| Divestitures | 0.91 | 0.91 | 8.96 | - | - | 53.96 | Upgrade
|
| Investment in Securities | - | - | 2 | 48.71 | 6.67 | 5.49 | Upgrade
|
| Other Investing Activities | - | - | - | - | 26.53 | -0.23 | Upgrade
|
| Investing Cash Flow | 0.13 | -1.84 | 10.47 | 28.68 | 6.86 | 116.9 | Upgrade
|
| Long-Term Debt Issued | - | - | 95.58 | 134.78 | 83.25 | 93 | Upgrade
|
| Total Debt Issued | - | - | 95.58 | 134.78 | 83.25 | 93 | Upgrade
|
| Long-Term Debt Repaid | - | -0.28 | -86.18 | -71.39 | -112.53 | -176.74 | Upgrade
|
| Total Debt Repaid | -0.28 | -0.28 | -86.18 | -71.39 | -112.53 | -176.74 | Upgrade
|
| Net Debt Issued (Repaid) | -0.28 | -0.28 | 9.4 | 63.39 | -29.28 | -83.74 | Upgrade
|
| Issuance of Common Stock | - | - | - | 36.8 | 95.71 | 0.75 | Upgrade
|
| Repurchase of Common Stock | -0.02 | - | - | - | - | -15.19 | Upgrade
|
| Common Dividends Paid | -0.02 | -0.02 | -1.92 | -4.96 | -9.65 | -4.03 | Upgrade
|
| Other Financing Activities | -6.15 | -7.61 | 289.17 | 0.99 | - | -96.86 | Upgrade
|
| Financing Cash Flow | -6.47 | -7.91 | 296.65 | 96.22 | 56.78 | -199.07 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | 0 | 0 | -0 | Upgrade
|
| Net Cash Flow | -55.95 | -147.47 | 303.48 | -8.46 | -11.41 | -89.54 | Upgrade
|
| Free Cash Flow | -50.45 | -140.53 | -4.59 | -153.59 | -76.49 | -41.92 | Upgrade
|
| Free Cash Flow Margin | -39.06% | -103.35% | -2.69% | -44.99% | -11.61% | -4.50% | Upgrade
|
| Free Cash Flow Per Share | -0.13 | -0.35 | -0.01 | -0.41 | -0.23 | -0.12 | Upgrade
|
| Cash Income Tax Paid | 3.14 | 4.4 | 5.88 | 11.68 | 1.56 | 12.68 | Upgrade
|
| Levered Free Cash Flow | 24.54 | 145.51 | -5.66 | -252.83 | -162.21 | 127.04 | Upgrade
|
| Unlevered Free Cash Flow | 24.54 | 145.51 | 2.74 | -247.7 | -155.73 | 145.72 | Upgrade
|
| Change in Working Capital | -62.93 | -62.93 | 13.35 | -102.88 | -343.93 | 168.39 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.