Zibuyu Group Limited (HKG:2420)
Hong Kong
· Delayed Price · Currency is HKD 4.370
+0.080 (1.86%)
Apr 28, 2025, 3:57 PM HKT
Zibuyu Group 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 |
|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Net Income | 150.78 | -265.79 | 110.69 | 200.51 |
| Depreciation & Amortization | 23.83 | 31.14 | 27.12 | 18.7 |
| Other Amortization | 1.39 | 1.97 | 1.19 | 0.33 |
| Loss (Gain) From Sale of Assets | -0.3 | 0.44 | 0.05 | 0.05 |
| Loss (Gain) From Sale of Investments | 2.29 | 0.9 | 4.27 | -0.02 |
| Other Operating Activities | 129.72 | 384.75 | 58.62 | 52.93 |
| Change in Accounts Receivable | -45.2 | 35.85 | -60.95 | 47.29 |
| Change in Inventory | -99.46 | -32.59 | -145.11 | -429.65 |
| Change in Accounts Payable | 111.79 | -88.16 | 62.55 | 1.84 |
| Change in Unearned Revenue | -3.04 | -2.13 | -19.72 | -102.93 |
| Change in Other Net Operating Assets | -9.93 | 10.35 | 53.38 | 3.89 |
| Operating Cash Flow | 261.87 | 76.73 | 92.08 | -207.05 |
| Operating Cash Flow Growth | 241.29% | -16.67% | - | - |
| Capital Expenditures | -3.87 | -4.97 | -9.25 | -6.65 |
| Sale of Property, Plant & Equipment | 0.44 | 1.25 | 0.02 | 0.55 |
| Sale (Purchase) of Intangibles | -0.24 | -1.38 | -3.37 | -0.5 |
| Investment in Securities | - | -4.96 | - | 5.83 |
| Investing Cash Flow | -3.67 | -10.06 | -12.6 | -0.76 |
| Short-Term Debt Issued | 139.99 | 192 | 262.53 | - |
| Long-Term Debt Issued | - | - | - | 245.22 |
| Total Debt Issued | 139.99 | 192 | 262.53 | 245.22 |
| Short-Term Debt Repaid | -171.98 | -197.84 | -306.49 | - |
| Long-Term Debt Repaid | -16.69 | -25.57 | -21.61 | -121.43 |
| Total Debt Repaid | -188.67 | -223.41 | -328.1 | -121.43 |
| Net Debt Issued (Repaid) | -48.68 | -31.41 | -65.57 | 123.79 |
| Issuance of Common Stock | - | - | 210.82 | - |
| Repurchase of Common Stock | -36.4 | -18.24 | - | - |
| Common Dividends Paid | - | -22.85 | - | - |
| Other Financing Activities | -7.49 | -14.86 | -15.38 | -20.63 |
| Financing Cash Flow | -92.56 | -87.35 | 129.86 | 207 |
| Foreign Exchange Rate Adjustments | 3.72 | 3.62 | 4.34 | -1.33 |
| Net Cash Flow | 169.36 | -17.06 | 213.68 | -2.15 |
| Free Cash Flow | 258 | 71.76 | 82.84 | -213.7 |
| Free Cash Flow Growth | 259.54% | -13.37% | - | - |
| Free Cash Flow Margin | 7.76% | 2.39% | 2.70% | -9.11% |
| Free Cash Flow Per Share | 0.52 | 0.14 | 0.18 | -0.47 |
| Cash Interest Paid | 7.49 | 9.63 | 14.4 | 8.34 |
| Cash Income Tax Paid | 2.2 | 28.56 | 24 | 16.25 |
| Levered Free Cash Flow | 178.78 | 141.87 | 45.78 | - |
| Unlevered Free Cash Flow | 183.47 | 147.74 | 54.62 | - |
| Change in Net Working Capital | -78.13 | -279.57 | 40.84 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.