WEILONG Delicious Global Holdings Ltd (HKG:9985)
Hong Kong
· Delayed Price · Currency is HKD 14.82
+0.08 (0.54%)
May 13, 2025, 4:08 PM HKT
HKG:9985 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 | 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 | 2019 |
| Net Income | 1,069 | 880.35 | 151.3 | 826.73 | 818.76 | Upgrade
|
| Depreciation & Amortization | 140.01 | 125.18 | 133.5 | 104.68 | 63.21 | Upgrade
|
| Other Amortization | 2.08 | 3.27 | 1.77 | 1.76 | 2.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | 7.53 | 7.06 | 2.02 | 1.28 | 2.75 | Upgrade
|
| Asset Writedown & Restructuring Costs | 21.97 | 4.9 | 7.03 | 0.08 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 120.03 | -19.76 | -25.84 | -27.11 | -34.32 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | -0.38 | Upgrade
|
| Stock-Based Compensation | 36.2 | 89.98 | 726.94 | 50.52 | - | Upgrade
|
| Other Operating Activities | -122.63 | -100.64 | -67.44 | -27.4 | 16 | Upgrade
|
| Change in Accounts Receivable | -30.77 | 10.5 | 117.44 | -55.67 | -127.3 | Upgrade
|
| Change in Inventory | -441.25 | 179.37 | 4.99 | -63.23 | -150 | Upgrade
|
| Change in Accounts Payable | 145.46 | -5.4 | 106.27 | 118.35 | 82.5 | Upgrade
|
| Change in Unearned Revenue | 361.45 | -18.92 | 44.68 | -52.67 | 43.41 | Upgrade
|
| Change in Other Net Operating Assets | 0.17 | -0.17 | 0.29 | 11.81 | -10.55 | Upgrade
|
| Operating Cash Flow | 1,309 | 1,156 | 1,203 | 889.13 | 706.4 | Upgrade
|
| Operating Cash Flow Growth | 13.24% | -3.93% | 35.30% | 25.87% | -5.81% | Upgrade
|
| Capital Expenditures | -304.07 | -121.08 | -288.48 | -377.29 | -336.51 | Upgrade
|
| Sale of Property, Plant & Equipment | 7.08 | 35.79 | 4.34 | 2.84 | 3.99 | Upgrade
|
| Cash Acquisitions | 10.26 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | -11.66 | Upgrade
|
| Sale (Purchase) of Intangibles | 28.33 | -1.17 | -6.72 | -21.2 | -113.63 | Upgrade
|
| Investment in Securities | -87 | -1,099 | -329.2 | -1,435 | -528.66 | Upgrade
|
| Other Investing Activities | 2.6 | 55.18 | -376.28 | 50.07 | 106.98 | Upgrade
|
| Investing Cash Flow | -342.8 | -1,131 | -996.14 | -1,781 | -878.78 | Upgrade
|
| Long-Term Debt Issued | 2,788 | 2,560 | 1,122 | 664 | 386.65 | Upgrade
|
| Long-Term Debt Repaid | -2,592 | -2,545 | -1,430 | -600.77 | -139.63 | Upgrade
|
| Net Debt Issued (Repaid) | 196.19 | 14.51 | -307.93 | 63.23 | 247.02 | Upgrade
|
| Issuance of Common Stock | - | - | 907.71 | 3,601 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -1,802 | - | Upgrade
|
| Common Dividends Paid | -855.86 | -831.6 | - | -595.99 | -1.42 | Upgrade
|
| Other Financing Activities | 9.5 | -11.52 | -15.09 | -5.39 | - | Upgrade
|
| Financing Cash Flow | -650.17 | -828.61 | 584.69 | 1,260 | 245.61 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.26 | 15.42 | 28.68 | -36.25 | -0.48 | Upgrade
|
| Net Cash Flow | 315.52 | -788.26 | 820.18 | 332.54 | 72.75 | Upgrade
|
| Free Cash Flow | 1,005 | 1,035 | 914.46 | 511.84 | 369.9 | Upgrade
|
| Free Cash Flow Growth | -2.90% | 13.14% | 78.66% | 38.37% | -33.88% | Upgrade
|
| Free Cash Flow Margin | 16.03% | 21.24% | 19.74% | 10.66% | 8.98% | Upgrade
|
| Free Cash Flow Per Share | 0.43 | 0.45 | 0.42 | 0.25 | 0.19 | Upgrade
|
| Cash Interest Paid | 20.66 | 23.7 | 12.79 | 14.31 | 9.97 | Upgrade
|
| Cash Income Tax Paid | 478.33 | 358.45 | 265.99 | 277.49 | 237.38 | Upgrade
|
| Levered Free Cash Flow | 952.03 | 876.74 | 990.05 | 382.43 | 135.81 | Upgrade
|
| Unlevered Free Cash Flow | 964.05 | 890.19 | 998.41 | 385.89 | 139.42 | Upgrade
|
| Change in Net Working Capital | -75.8 | -107.53 | -228.23 | 33.72 | 133.45 | Upgrade
|
Updated Sep 19, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.