Huabao Flavours & Fragrances Co., Ltd. (SHE:300741)
China
· Delayed Price · Currency is CNY 16.51
-0.24 (-1.43%)
Apr 29, 2026, 3:04 PM CST
SHE:300741 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 | 79.64 | 83.8 | -296.34 | 378.99 | 724.93 | 1,004 | Upgrade
|
| Depreciation & Amortization | 71.67 | 71.67 | 72.37 | 73.77 | 63.5 | 43.52 | Upgrade
|
| Other Amortization | 12.99 | 12.99 | 9.55 | 6.34 | 14.23 | 9.93 | Upgrade
|
| Loss (Gain) From Sale of Assets | -13.45 | -13.45 | -0.02 | -5.17 | -10 | -5.91 | Upgrade
|
| Asset Writedown & Restructuring Costs | 37.68 | 37.68 | 516.67 | 45.15 | 48.98 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -16.98 | -16.98 | -48.96 | -22.07 | -128.41 | -79.09 | Upgrade
|
| Provision & Write-off of Bad Debts | 10.92 | 10.92 | 60.51 | 39.91 | 16.97 | 2.21 | Upgrade
|
| Other Operating Activities | 51.7 | 36.78 | 129.58 | 23.43 | 38.63 | -18.14 | Upgrade
|
| Change in Accounts Receivable | -49.07 | -49.07 | -11.28 | 242.13 | -16.89 | 222.86 | Upgrade
|
| Change in Inventory | 10.65 | 10.65 | 3.73 | 16.23 | -22.12 | -15.44 | Upgrade
|
| Change in Accounts Payable | -7.48 | -7.48 | -52.4 | -88.75 | -44.77 | 85.65 | Upgrade
|
| Operating Cash Flow | 183.71 | 172.96 | 350.97 | 683.8 | 690.08 | 1,249 | Upgrade
|
| Operating Cash Flow Growth | -45.55% | -50.72% | -48.67% | -0.91% | -44.74% | 14.72% | Upgrade
|
| Capital Expenditures | -82.57 | -45.99 | -55.56 | -133.43 | -167.59 | -138.91 | Upgrade
|
| Sale of Property, Plant & Equipment | 29.35 | 29.23 | 0.47 | 29.01 | 11.48 | 7.11 | Upgrade
|
| Cash Acquisitions | -32.78 | -32.78 | -2 | - | -84.43 | -273.14 | Upgrade
|
| Divestitures | 10.6 | 4.72 | 10.01 | 15 | 6.06 | - | Upgrade
|
| Investment in Securities | -5,152 | -4,146 | 833 | -2,080 | 1,371 | -1,031 | Upgrade
|
| Other Investing Activities | 5,175 | 3,662 | 228.58 | 52.69 | 88.56 | 88.7 | Upgrade
|
| Investing Cash Flow | -53.04 | -529.32 | 1,015 | -2,116 | 1,225 | -1,348 | Upgrade
|
| Short-Term Debt Issued | - | 122.26 | 169 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | 479 | 490 | - | Upgrade
|
| Total Debt Issued | 140.16 | 122.26 | 169 | 479 | 490 | - | Upgrade
|
| Short-Term Debt Repaid | - | -257.26 | -350 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -9.05 | -9.57 | -697.12 | -147.61 | -7.3 | Upgrade
|
| Total Debt Repaid | -224.21 | -266.31 | -359.57 | -697.12 | -147.61 | -7.3 | Upgrade
|
| Net Debt Issued (Repaid) | -84.05 | -144.05 | -190.57 | -218.12 | 342.39 | -7.3 | Upgrade
|
| Common Dividends Paid | -85.65 | -85.8 | -303.16 | -748.52 | -824.13 | -985.41 | Upgrade
|
| Other Financing Activities | -88.84 | -107.71 | -21.92 | -30.2 | -165.21 | -18.55 | Upgrade
|
| Financing Cash Flow | -258.53 | -337.56 | -515.64 | -996.85 | -646.96 | -1,011 | Upgrade
|
| Foreign Exchange Rate Adjustments | -25.35 | -16.95 | 9.55 | 6.46 | 36.04 | -14.33 | Upgrade
|
| Net Cash Flow | -153.21 | -710.88 | 859.38 | -2,423 | 1,304 | -1,124 | Upgrade
|
| Free Cash Flow | 101.14 | 126.96 | 295.41 | 550.37 | 522.49 | 1,110 | Upgrade
|
| Free Cash Flow Growth | -65.23% | -57.02% | -46.33% | 5.34% | -52.93% | 5.26% | Upgrade
|
| Free Cash Flow Margin | 7.32% | 9.49% | 21.77% | 37.07% | 27.59% | 57.17% | Upgrade
|
| Free Cash Flow Per Share | 0.17 | 0.21 | 0.48 | 0.90 | 0.85 | 1.80 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 1 | Upgrade
|
| Cash Income Tax Paid | 144.76 | 151.1 | 225.16 | 255.89 | 367.1 | 303.56 | Upgrade
|
| Levered Free Cash Flow | 51.24 | 75.04 | 225.26 | 215.47 | 56.12 | 787.09 | Upgrade
|
| Unlevered Free Cash Flow | 53.15 | 76.95 | 240.13 | 231.75 | 70.58 | 787.71 | Upgrade
|
| Change in Working Capital | -50.47 | -50.47 | -92.39 | 143.46 | -78.73 | 291.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.