Haier Smart Home Co., Ltd. (SHA:600690)

Haier Smart Home Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	17,179	19,553	18,731	16,597	14,712	13,079
Depreciation & Amortization	7,457	7,457	7,635	7,127	5,640	4,805
Other Amortization	1,293	1,293	467.45	511.29	411.34	257.8
Loss (Gain) From Sale of Assets	197.51	197.51	50.2	108.42	-182.31	-90.24
Asset Writedown & Restructuring Costs	38.68	38.68	3.59	91.72	13.9	34.14
Loss (Gain) From Sale of Investments	-1,620	-1,620	-1,945	-1,716	-1,854	-2,469
Provision & Write-off of Bad Debts	1.16	1.16	346.29	291.2	501.35	362.21
Other Operating Activities	-377.21	4,070	4,325	3,740	2,197	2,931
Change in Accounts Receivable	3,390	3,390	-7,765	-4,247	1,795	5,373
Change in Inventory	-4,652	-4,652	-3,665	982.05	-2,783	-11,480
Change in Accounts Payable	-4,288	-4,288	8,636	2,918	-1,509	9,875
Change in Other Net Operating Assets	678.92	678.92	368.25	699.42	1,008	360.27
Operating Cash Flow	19,182	26,003	26,318	26,536	20,257	23,235
Operating Cash Flow Growth	-34.72%	-1.20%	-0.82%	31.00%	-12.82%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-9,699	-8,852	-10,080	-10,542	-8,210	-7,372
Sale of Property, Plant & Equipment	303.8	118.33	42.34	170.52	228.86	289.83
Cash Acquisitions	-	-	-4,409	-156.31	-40.03	-
Divestitures	-	-	-	-	18.22	-
Investment in Securities	-4,623	-8,980	-6,401	-7,641	-1,391	-1,465
Other Investing Activities	794.05	638.12	768.9	828.6	468	484.65
Investing Cash Flow	-13,224	-17,075	-20,079	-17,340	-8,926	-8,063

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	33,148	13,649	20,942	18,379	12,052
Long-Term Debt Repaid	-	-33,430	-9,569	-18,854	-14,766	-19,550
Lease Payments	-1,801	-1,801	-	-	-	-
Net Debt Issued (Repaid)	2,381	-282.49	4,080	2,088	3,612	-7,499
Issuance of Common Stock	5,555	65.23	268.82	945.82	987.34	41.51
Repurchase of Common Stock	-1,234	-1,234	-	-	-	-
Common Dividends Paid	-12,395	-13,873	-10,092	-7,256	-5,153	-4,036
Other Financing Activities	-3,669	-2,346	-1,960	-3,699	-3,347	-4,166
Financing Cash Flow	-9,362	-17,671	-7,704	-7,921	-3,900	-15,660

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-1,255	16.16	-256.39	250.8	760.09	-105.42
Net Cash Flow	-4,659	-8,727	-1,721	1,526	8,190	-592.93

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	9,483	17,151	16,238	15,994	12,047	15,863
Free Cash Flow Growth	-51.15%	5.63%	1.52%	32.77%	-24.06%	-
Free Cash Flow Margin	3.27%	5.67%	5.68%	5.83%	4.95%	6.98%
Free Cash Flow Per Share	1.02	1.84	1.75	1.72	1.29	1.70
Levered Free Cash Flow	11,935	6,552	8,664	8,143	6,250	11,684
Unlevered Free Cash Flow	13,167	8,227	10,369	9,496	6,868	12,130
Free Cash Flow After Leases	7,682	15,350	16,238	15,994	12,047	15,863

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	150.93	150.93	-	-	-	-
Cash Income Tax Paid	14,240	14,767	14,410	13,430	8,778	8,331
Change in Working Capital	-4,987	-4,987	-3,296	-214.84	-1,183	4,325

Data Source: S&P Global Market Intelligence Last updated: Oct 29, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 3, 2026

Data Sources Report a data error