EDA Group Holdings Limited (HKG:2505)
Hong Kong · Delayed Price · Currency is HKD 1.440
-0.010 (-0.69%)
Jan 29, 2026, 4:08 PM HKT
EDA Group Holdings Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 36.41 | 47.07 | 69.4 | 36.29 | 3.05 |
Depreciation & Amortization | 121.95 | 74.21 | 40.15 | 39.23 | - |
Other Amortization | 4.74 | 4.74 | 4.74 | 4.74 | - |
Loss (Gain) From Sale of Assets | -7.7 | 0.01 | 0 | -0.03 | - |
Loss (Gain) From Sale of Investments | -1.99 | -5.06 | -0.82 | -0.06 | 5.66 |
Loss (Gain) on Equity Investments | 0.09 | -0.01 | 0.23 | 0.45 | -8.76 |
Stock-Based Compensation | 43.07 | 56.38 | - | - | - |
Provision & Write-off of Bad Debts | 4.82 | 14.52 | 2.52 | 2.49 | - |
Other Operating Activities | 38.02 | 27.38 | 7.46 | 12.12 | - |
Change in Accounts Receivable | -20.12 | -71.33 | -75.1 | -28.64 | - |
Change in Accounts Payable | -11.46 | 21.83 | 71.85 | -22.54 | - |
Change in Other Net Operating Assets | -54.63 | -41.35 | -14.64 | 36.07 | 0.03 |
Operating Cash Flow | 153.2 | 128.4 | 105.79 | 80.12 | -0.04 |
Operating Cash Flow Growth | 7.12% | 21.37% | 32.03% | - | - |
Capital Expenditures | -40.36 | -12.85 | -1.46 | -1.7 | - |
Sale of Property, Plant & Equipment | 0.02 | 0.01 | 0.03 | 0.14 | - |
Cash Acquisitions | -5.63 | - | - | -2.22 | -21.32 |
Sale (Purchase) of Real Estate | -21.99 | -21.99 | - | - | - |
Investment in Securities | -38.95 | -171.2 | 15 | 18 | - |
Other Investing Activities | 9.7 | - | 0.1 | 0.44 | - |
Investing Cash Flow | -119.61 | -206.03 | 39.64 | -8.44 | -21.32 |
Short-Term Debt Issued | - | - | - | 2.35 | 35.07 |
Long-Term Debt Issued | - | 141 | 76.29 | 42.38 | - |
Total Debt Issued | 235 | 141 | 76.29 | 44.72 | 35.07 |
Short-Term Debt Repaid | - | - | -2.62 | - | - |
Long-Term Debt Repaid | - | -153.23 | -106.5 | -52.31 | - |
Total Debt Repaid | -266.21 | -153.23 | -109.12 | -52.31 | - |
Net Debt Issued (Repaid) | -31.21 | -12.23 | -32.83 | -7.59 | 35.07 |
Issuance of Common Stock | 2.07 | 204.81 | 20 | - | 0.01 |
Common Dividends Paid | -18.18 | -9.2 | -23 | - | - |
Other Financing Activities | -46.21 | -32.69 | -1.63 | -1.43 | - |
Financing Cash Flow | -109.57 | 150.68 | -37.46 | -9.01 | 35.08 |
Foreign Exchange Rate Adjustments | 1.15 | 1.73 | 0.99 | 0.65 | - |
Net Cash Flow | -74.84 | 74.78 | 108.95 | 63.32 | 13.72 |
Free Cash Flow | 112.84 | 115.55 | 104.33 | 78.42 | -0.04 |
Free Cash Flow Growth | -15.26% | 10.76% | 33.03% | - | - |
Free Cash Flow Margin | 6.06% | 6.84% | 8.63% | 11.07% | - |
Free Cash Flow Per Share | 0.24 | 0.27 | 0.30 | 0.23 | - |
Cash Interest Paid | 4.06 | 2.45 | 1.63 | 1.43 | - |
Cash Income Tax Paid | 17.62 | 13.81 | 13.77 | 2.96 | - |
Levered Free Cash Flow | 50.89 | 110.87 | 81.47 | -32.41 | - |
Unlevered Free Cash Flow | 77.78 | 124.76 | 88 | -25.51 | - |
Change in Working Capital | -86.21 | -90.84 | -17.9 | -15.11 | 0.03 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.