GuangYuYuan Chinese Herbal Medicine Co., Ltd. (SHA:600771)
China · Delayed Price · Currency is CNY 13.69
+0.19 (1.41%)
Sep 14, 2026, 3:00 PM CST
SHA:600771 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 70.84 | 63.04 | 74.45 | 90.08 | -250.02 | -316.24 |
Depreciation & Amortization | 42.39 | 44.52 | 53.54 | 46.01 | 39.25 | 38.39 |
Other Amortization | 5.7 | 4.05 | 0.61 | 2.55 | 3.12 | 3.14 |
Loss (Gain) From Sale of Assets | - | - | 0.02 | -0.2 | 0.02 | -0.4 |
Asset Writedown & Restructuring Costs | 19.07 | 18.91 | 4.71 | 0.02 | 19.89 | 0.03 |
Loss (Gain) From Sale of Investments | 2.68 | 2.26 | 7.73 | -1.45 | 0.92 | 4.22 |
Provision & Write-off of Bad Debts | 0.12 | -0.08 | 69.36 | 24.76 | 22.2 | -26.03 |
Other Operating Activities | 7.34 | 9.14 | 23.69 | 23.08 | 51.84 | 8.14 |
Change in Accounts Receivable | 60.62 | -82.05 | 289.01 | 221.08 | 352.25 | 228.78 |
Change in Inventory | 10.98 | 10.98 | -204.87 | -157.6 | -59.63 | 9.76 |
Change in Accounts Payable | 57.06 | 126.45 | -190.49 | -25.66 | 86.1 | 155.62 |
Operating Cash Flow | 233.69 | 197.89 | 112.39 | 215.5 | 253.43 | 81.37 |
Operating Cash Flow Growth | 19.11% | 76.07% | -47.85% | -14.96% | 211.45% | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -5.81 | -6.24 | -8.78 | -2.51 | -8.67 | -18.19 |
Sale of Property, Plant & Equipment | - | - | 0.04 | 0.23 | 0.03 | 0 |
Investment in Securities | 9.33 | -0.14 | 1.56 | 0.35 | 0.2 | -0.55 |
Other Investing Activities | -140.18 | -10.17 | - | 0.74 | 1.02 | 0.86 |
Investing Cash Flow | -136.66 | -16.55 | -7.17 | -1.19 | -7.41 | -17.89 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Short-Term Debt Issued | - | 19.94 | 11.77 | - | 51.62 | 206.5 |
Long-Term Debt Issued | - | - | - | 56 | 355 | 301.86 |
Total Debt Issued | 19.94 | 19.94 | 11.77 | 56 | 406.62 | 508.36 |
Short-Term Debt Repaid | - | - | - | - | -229.5 | -288.22 |
Long-Term Debt Repaid | - | -18.53 | -254.37 | -242.98 | -260.32 | -309.8 |
Lease Payments | -10.16 | -10.39 | -8.77 | -7.78 | -1.26 | - |
Total Debt Repaid | -18.3 | -18.53 | -254.37 | -242.98 | -489.82 | -598.02 |
Net Debt Issued (Repaid) | 1.64 | 1.41 | -242.61 | -186.98 | -83.19 | -89.67 |
Repurchase of Common Stock | -50 | - | - | - | - | - |
Common Dividends Paid | -1.19 | -1.19 | -3.95 | -14.33 | -19.8 | -18.31 |
Other Financing Activities | 17.62 | -0.22 | -0.23 | - | - | - |
Financing Cash Flow | -31.94 | 0 | -246.78 | -201.31 | -102.99 | -107.98 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Cash Flow | 65.09 | 181.34 | -141.56 | 13 | 143.03 | -44.5 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 227.88 | 191.65 | 103.61 | 212.99 | 244.76 | 63.17 |
Free Cash Flow Growth | 21.87% | 84.97% | -51.35% | -12.98% | 287.44% | - |
Free Cash Flow Margin | 16.11% | 14.00% | 8.48% | 16.59% | 21.65% | 7.40% |
Free Cash Flow Per Share | 0.46 | 0.40 | 0.18 | 0.43 | 0.50 | 0.13 |
Levered Free Cash Flow | 227.67 | 195.43 | 83.83 | 164.65 | 553.83 | -124.2 |
Unlevered Free Cash Flow | 228.86 | 197 | 87.85 | 175.23 | 566.93 | -112.27 |
Free Cash Flow After Leases | 217.72 | 181.26 | 94.84 | 205.21 | 243.5 | 63.17 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Income Tax Paid | 208.55 | 185.57 | 144.31 | 142.15 | 111.09 | 126.71 |
Change in Working Capital | 85.54 | 56.04 | -121.72 | 30.64 | 366.21 | 370.13 |