Xtep International Holdings Limited (HKG:1368)
Hong Kong
· Delayed Price · Currency is HKD 4.900
+0.190 (4.03%)
Apr 17, 2025, 4:08 PM HKT
HKG:1368 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
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 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 1,238 | 1,030 | 921.69 | 908.34 | 513.03 | Upgrade
|
| Depreciation & Amortization | 375.03 | 305.04 | 241.22 | 169.4 | 165.62 | Upgrade
|
| Loss (Gain) From Sale of Assets | -19.96 | -20 | - | - | -3.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 35.68 | 20.08 | 7.96 | 19.6 | 12.48 | Upgrade
|
| Loss (Gain) on Equity Investments | -33.4 | -14.74 | 12.11 | 36.66 | 17 | Upgrade
|
| Stock-Based Compensation | 6.64 | 47.15 | 53.36 | 49.23 | 15.92 | Upgrade
|
| Provision & Write-off of Bad Debts | 22.25 | 22.16 | 19.54 | 0.95 | 35.71 | Upgrade
|
| Other Operating Activities | 190.91 | 110.83 | -5.85 | -36.27 | -117.06 | Upgrade
|
| Change in Accounts Receivable | -277.2 | -782.2 | -689.52 | -298.31 | -368.68 | Upgrade
|
| Change in Inventory | -105.96 | 514.5 | -785.92 | -509.27 | 35.81 | Upgrade
|
| Change in Accounts Payable | -167.88 | -246.1 | 397.21 | 877.51 | 63.46 | Upgrade
|
| Change in Other Net Operating Assets | 112.51 | 492.71 | 400.05 | -516.5 | -50.14 | Upgrade
|
| Operating Cash Flow | 1,228 | 1,255 | 571.83 | 701.35 | 320.11 | Upgrade
|
| Operating Cash Flow Growth | -2.14% | 119.46% | -18.47% | 119.10% | -58.86% | Upgrade
|
| Capital Expenditures | -318.5 | -388.52 | -374.16 | -414.37 | -206.63 | Upgrade
|
| Cash Acquisitions | 84.55 | -99.4 | - | - | - | Upgrade
|
| Divestitures | 755.34 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4.7 | -6.27 | -4.65 | -2.9 | 45.44 | Upgrade
|
| Investment in Securities | -85.42 | -227.72 | 20.12 | -74.92 | 864.2 | Upgrade
|
| Other Investing Activities | 271.46 | -118.74 | -513.92 | 163.55 | -129.64 | Upgrade
|
| Investing Cash Flow | 651.4 | -915.03 | -872.6 | -328.63 | 573.37 | Upgrade
|
| Long-Term Debt Issued | 1,360 | 2,547 | 826.23 | 1,159 | 433.47 | Upgrade
|
| Long-Term Debt Repaid | -2,189 | -2,499 | -462.08 | -743.84 | -593.8 | Upgrade
|
| Net Debt Issued (Repaid) | -828.65 | 48.4 | 364.15 | 415.09 | -160.33 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 36.74 | Upgrade
|
| Repurchase of Common Stock | -4.72 | - | - | - | -5.99 | Upgrade
|
| Common Dividends Paid | -1,444 | -468.75 | -550.35 | -356.43 | -279.09 | Upgrade
|
| Other Financing Activities | 80.45 | -41.08 | -49.9 | 37.6 | 28.3 | Upgrade
|
| Financing Cash Flow | -2,197 | -461.44 | -236.1 | 96.26 | -380.36 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.61 | 2 | 21.24 | -11.13 | -10.67 | Upgrade
|
| Net Cash Flow | -315.43 | -119.53 | -515.64 | 457.84 | 502.45 | Upgrade
|
| Free Cash Flow | 909.58 | 866.41 | 197.68 | 286.98 | 113.48 | Upgrade
|
| Free Cash Flow Growth | 4.98% | 338.30% | -31.12% | 152.90% | -83.34% | Upgrade
|
| Free Cash Flow Margin | 6.70% | 6.80% | 1.53% | 2.87% | 1.39% | Upgrade
|
| Free Cash Flow Per Share | 0.34 | 0.33 | 0.08 | 0.11 | 0.05 | Upgrade
|
| Cash Interest Paid | 97.04 | 145.21 | 92.67 | 73.9 | 108.41 | Upgrade
|
| Cash Income Tax Paid | 468.98 | 530.58 | 431.38 | 329.38 | 324.55 | Upgrade
|
| Levered Free Cash Flow | 1,379 | 535.98 | -436.06 | 554.44 | 486.9 | Upgrade
|
| Unlevered Free Cash Flow | 1,460 | 646.66 | -368.47 | 602.69 | 574.14 | Upgrade
|
| Change in Net Working Capital | -210.92 | 378.56 | 1,159 | 14.67 | -42.2 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.