Minth Group Limited (HKG:0425)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
20.05
-0.25 (-1.23%)
Jun 6, 2025, 4:08 PM HKT

Minth Group Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
2,3191,9031,5011,4971,396
Upgrade
Depreciation & Amortization
1,4991,3491,085894.3849.06
Upgrade
Other Amortization
44.9644.736.4627.7730.57
Upgrade
Loss (Gain) From Sale of Assets
24.09-16.4626.39-168.68-7.62
Upgrade
Asset Writedown & Restructuring Costs
12.294.658.863.3216.38
Upgrade
Loss (Gain) From Sale of Investments
21.640.79-7.78-54.47-68.46
Upgrade
Loss (Gain) on Equity Investments
-4.11-15.55-10.48-22.21-14.14
Upgrade
Stock-Based Compensation
48.9228.4447.8577.9166.31
Upgrade
Provision & Write-off of Bad Debts
16.3722.2827.442.5415.94
Upgrade
Other Operating Activities
89.45443.94281.29-313.04159.48
Upgrade
Change in Accounts Receivable
-1,016-365.3-1,666-179.12-359.48
Upgrade
Change in Inventory
-773.34-393.74-724.25-564.6-420.58
Upgrade
Change in Accounts Payable
879.39791.631,20017.16368.46
Upgrade
Change in Unearned Revenue
127.98-36.9723.5657.18-14.46
Upgrade
Change in Other Net Operating Assets
14.5426.2330.496.62-41.9
Upgrade
Operating Cash Flow
3,2743,3661,8551,3222,080
Upgrade
Operating Cash Flow Growth
-2.72%81.41%40.37%-36.46%-12.74%
Upgrade
Capital Expenditures
-1,906-3,218-3,340-3,142-2,213
Upgrade
Sale of Property, Plant & Equipment
15.6683.0325.8353.8660.58
Upgrade
Divestitures
6.29152.51150106.24-0.75
Upgrade
Sale (Purchase) of Intangibles
-26.1-43.86-16.95-25.7-66.41
Upgrade
Investment in Securities
-1,214117.94-86.74487.23-416.92
Upgrade
Other Investing Activities
-70.43-591.65231.03570.83-774.89
Upgrade
Investing Cash Flow
-3,194-3,500-3,037-1,950-3,412
Upgrade
Short-Term Debt Issued
--304092.8
Upgrade
Long-Term Debt Issued
28,17734,45427,55122,46119,414
Upgrade
Total Debt Issued
28,17734,45427,58122,50119,507
Upgrade
Short-Term Debt Repaid
---30.14-102.8-30
Upgrade
Long-Term Debt Repaid
-29,311-33,272-26,935-21,638-16,686
Upgrade
Total Debt Repaid
-29,311-33,272-26,965-21,741-16,716
Upgrade
Net Debt Issued (Repaid)
-1,1341,182616.12760.382,791
Upgrade
Issuance of Common Stock
-3.468.4938.16120.5
Upgrade
Repurchase of Common Stock
-130.01--46.73--222.08
Upgrade
Common Dividends Paid
--602.55-615.61-550.12-694.45
Upgrade
Other Financing Activities
-531.11-531.35-86.96-99.18-323.81
Upgrade
Financing Cash Flow
-1,79551.86-124.7149.241,671
Upgrade
Foreign Exchange Rate Adjustments
-9.0627.2634.9-37.67-18.69
Upgrade
Net Cash Flow
-1,725-55.35-1,271-516.31321.04
Upgrade
Free Cash Flow
1,368147.56-1,485-1,820-133.14
Upgrade
Free Cash Flow Growth
827.33%----
Upgrade
Free Cash Flow Margin
5.91%0.72%-8.58%-13.08%-1.07%
Upgrade
Free Cash Flow Per Share
1.190.13-1.29-1.57-0.12
Upgrade
Cash Interest Paid
497.28499.29279.38233.64208.81
Upgrade
Cash Income Tax Paid
541.52389.72269.81226.77196.75
Upgrade
Levered Free Cash Flow
-34.4774.92-2,059-2,275-1,817
Upgrade
Unlevered Free Cash Flow
291.17397.1-1,894-2,110-1,662
Upgrade
Change in Net Working Capital
961.33-1,011588.99666.621,284
Upgrade
Updated Sep 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.