Merit Interactive Co.,Ltd. (SHE:300766)
China
· Delayed Price · Currency is CNY 29.74
+0.41 (1.40%)
Apr 29, 2026, 3:13 PM CST
Merit Interactive 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 | -39.54 | -39.98 | -64.76 | -49.93 | 26.29 | 114.08 | Upgrade
|
| Depreciation & Amortization | 88.71 | 88.71 | 36.43 | 34.57 | 41.44 | 42.93 | Upgrade
|
| Other Amortization | 0.77 | 0.77 | 29.15 | 2.32 | 5.25 | 8.93 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -0 | -0.13 | - | 0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.28 | 3.28 | 12.56 | 10.03 | 5.56 | 6.5 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.99 | 0.99 | -6.45 | 11.07 | -5.38 | -32.84 | Upgrade
|
| Other Operating Activities | 36.42 | 8.76 | -14.55 | -19.56 | -16.73 | 8.11 | Upgrade
|
| Change in Accounts Receivable | -3.29 | -3.29 | -32.55 | 25.76 | 52.75 | 74.36 | Upgrade
|
| Change in Inventory | -3.42 | -3.42 | -9.36 | -1.21 | 3.06 | -2.04 | Upgrade
|
| Change in Accounts Payable | 2.9 | 2.9 | 68.3 | 17.56 | -45.07 | 31.19 | Upgrade
|
| Change in Other Net Operating Assets | -3.02 | -3.02 | 9.93 | 4.71 | -1.41 | -3.37 | Upgrade
|
| Operating Cash Flow | 75.67 | 47.57 | 18.85 | 12.1 | 68.34 | 249.87 | Upgrade
|
| Operating Cash Flow Growth | - | 152.33% | 55.84% | -82.30% | -72.65% | 456.20% | Upgrade
|
| Capital Expenditures | -124.08 | -148.75 | -126.67 | -150.33 | -180.37 | -141.95 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | - | 0.06 | 0.18 | - | 0.01 | Upgrade
|
| Cash Acquisitions | - | - | - | 0.22 | - | -3.98 | Upgrade
|
| Investment in Securities | 79.38 | 89.45 | 113.32 | 48.43 | -554.11 | 125.37 | Upgrade
|
| Other Investing Activities | 3.58 | 5.26 | 3.24 | -3 | 1.65 | 1.05 | Upgrade
|
| Investing Cash Flow | -41.11 | -54.05 | -10.05 | -104.5 | -732.84 | -19.5 | Upgrade
|
| Long-Term Debt Issued | - | 10 | - | 38.44 | 111.95 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -151.73 | -84.53 | -8.36 | -75.22 | Upgrade
|
| Net Debt Issued (Repaid) | 10 | 10 | -151.73 | -46.09 | 103.59 | -75.22 | Upgrade
|
| Issuance of Common Stock | 51.46 | 51.46 | - | 3.31 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -101.23 | Upgrade
|
| Common Dividends Paid | - | - | -0.58 | -26.78 | -25.87 | -19.59 | Upgrade
|
| Other Financing Activities | -1.79 | -0.51 | -14 | 0.79 | 2.01 | 3.65 | Upgrade
|
| Financing Cash Flow | 59.67 | 60.95 | -166.3 | -68.77 | 79.73 | -192.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.18 | -0.11 | 0.07 | 0.08 | 0.73 | -0.26 | Upgrade
|
| Net Cash Flow | 94.05 | 54.36 | -157.43 | -161.09 | -584.05 | 37.72 | Upgrade
|
| Free Cash Flow | -48.41 | -101.18 | -107.82 | -138.24 | -112.04 | 107.93 | Upgrade
|
| Free Cash Flow Margin | -9.01% | -19.62% | -22.92% | -32.16% | -21.30% | 17.97% | Upgrade
|
| Free Cash Flow Per Share | -0.12 | -0.26 | -0.28 | -0.36 | -0.30 | 0.27 | Upgrade
|
| Cash Income Tax Paid | 20.76 | 18.86 | 3.67 | 16.41 | 35.69 | 24.49 | Upgrade
|
| Levered Free Cash Flow | -2.6 | - | -45.15 | -162.64 | -123.65 | 54.69 | Upgrade
|
| Unlevered Free Cash Flow | -2.2 | - | -44.94 | -162.61 | -123.63 | 54.99 | Upgrade
|
| Change in Working Capital | -14.97 | -14.97 | 26.46 | 23.73 | 11.91 | 102.16 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.