Mango Excellent Media Co., Ltd. (SHE:300413)
China
· Delayed Price · Currency is CNY 23.99
+0.06 (0.25%)
At close: Dec 5, 2025
Mango Excellent Media Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 935.87 | 1,364 | 3,556 | 1,864 | 2,114 | 1,982 | Upgrade
|
| Depreciation & Amortization | 5,860 | 5,860 | 5,255 | 5,117 | 4,887 | 4,410 | Upgrade
|
| Other Amortization | 69.42 | 69.42 | 31.31 | 31.41 | 19.34 | 25.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.7 | -0.7 | -1.12 | -0.81 | 0.27 | -0.35 | Upgrade
|
| Asset Writedown & Restructuring Costs | 97.95 | 97.95 | 100.06 | 168.21 | 112.01 | 90.13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -300.01 | -300.01 | -73.24 | -132.98 | -37.23 | -80.79 | Upgrade
|
| Other Operating Activities | 1,419 | -9.18 | -66.21 | -34.19 | 8.22 | 10.4 | Upgrade
|
| Change in Accounts Receivable | -1,683 | -1,683 | -258.55 | -1,258 | -1,337 | -1,256 | Upgrade
|
| Change in Inventory | 375.68 | 375.68 | -124.72 | 80.41 | -88.52 | 253.88 | Upgrade
|
| Change in Accounts Payable | 125.99 | 125.99 | 562.07 | 75.2 | 203.75 | 500.79 | Upgrade
|
| Change in Other Net Operating Assets | -6,348 | -6,348 | -6,267 | -5,289 | -5,319 | -5,355 | Upgrade
|
| Operating Cash Flow | 974.67 | -25.19 | 1,084 | 621.8 | 561.8 | 580.97 | Upgrade
|
| Operating Cash Flow Growth | - | - | 74.30% | 10.68% | -3.30% | 98.37% | Upgrade
|
| Capital Expenditures | -196.15 | -164.57 | -150.26 | -189.9 | -193.6 | -69.96 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.12 | 0.01 | 0.23 | 0.17 | 0.99 | 0.4 | Upgrade
|
| Cash Acquisitions | - | - | -834.8 | - | -1.49 | - | Upgrade
|
| Divestitures | - | - | - | - | 245.56 | - | Upgrade
|
| Investment in Securities | -7,588 | -7,588 | 1,643 | 727.3 | -3,410 | 259.68 | Upgrade
|
| Other Investing Activities | 6,310 | 67.56 | 98.28 | 119.38 | 166.02 | 3.91 | Upgrade
|
| Investing Cash Flow | -1,474 | -7,685 | 756.45 | 656.95 | -3,193 | 194.03 | Upgrade
|
| Short-Term Debt Issued | - | 98.52 | 679.62 | 1,608 | 69.73 | 160.44 | Upgrade
|
| Total Debt Issued | 83.73 | 98.52 | 679.62 | 1,608 | 69.73 | 160.44 | Upgrade
|
| Short-Term Debt Repaid | - | -98.52 | -360.56 | -68.74 | -39.63 | -470.06 | Upgrade
|
| Long-Term Debt Repaid | - | -108.52 | -82.24 | -67.03 | -64.83 | - | Upgrade
|
| Total Debt Repaid | -194.02 | -207.04 | -442.8 | -135.77 | -104.46 | -470.06 | Upgrade
|
| Net Debt Issued (Repaid) | -110.29 | -108.52 | 236.82 | 1,472 | -34.73 | -309.62 | Upgrade
|
| Issuance of Common Stock | 38 | - | - | 29.69 | 4,497 | - | Upgrade
|
| Common Dividends Paid | -413.69 | -339.05 | -555.14 | -255.76 | -234.04 | -192.22 | Upgrade
|
| Dividends Paid | -413.69 | -339.05 | -555.14 | -255.76 | -234.04 | -192.22 | Upgrade
|
| Other Financing Activities | 93.08 | 160 | - | 286 | -1 | - | Upgrade
|
| Financing Cash Flow | -392.9 | -287.57 | -318.32 | 1,532 | 4,227 | -501.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.08 | 0.08 | 0.09 | 0.46 | 0.61 | 0.22 | Upgrade
|
| Net Cash Flow | -892.34 | -7,997 | 1,522 | 2,811 | 1,597 | 273.39 | Upgrade
|
| Free Cash Flow | 778.52 | -189.75 | 933.51 | 431.91 | 368.2 | 511.01 | Upgrade
|
| Free Cash Flow Growth | - | - | 116.14% | 17.30% | -27.95% | 273.27% | Upgrade
|
| Free Cash Flow Margin | 6.05% | -1.35% | 6.38% | 3.09% | 2.40% | 3.65% | Upgrade
|
| Free Cash Flow Per Share | 0.42 | -0.10 | 0.50 | 0.23 | 0.20 | 0.29 | Upgrade
|
| Cash Income Tax Paid | 334.61 | 398.49 | 283.71 | 174.41 | 159.77 | 173.93 | Upgrade
|
| Levered Free Cash Flow | 7,335 | 5,510 | 7,447 | 6,018 | 5,260 | 5,513 | Upgrade
|
| Unlevered Free Cash Flow | 7,341 | 5,517 | 7,462 | 6,030 | 5,265 | 5,522 | Upgrade
|
| Change in Working Capital | -7,107 | -7,107 | -7,717 | -6,391 | -6,541 | -5,856 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.