A-Zenith Home Furnishings Co., Ltd. (SHA:603389)
China · Delayed Price · Currency is CNY 63.13
+0.78 (1.25%)
May 21, 2026, 3:00 PM CST
A-Zenith Home Furnishings Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | -59.46 | -65.99 | -116.96 | -129.14 | -89.55 | -66.83 |
Depreciation & Amortization | 32.39 | 32.39 | 32.91 | 40.08 | 45.51 | 53.57 |
Other Amortization | 12.22 | 12.22 | 16.08 | 15.4 | 14 | 13.7 |
Loss (Gain) From Sale of Assets | 0.11 | 0.11 | -0.8 | -4.83 | 0.01 | 0.06 |
Asset Writedown & Restructuring Costs | 6.64 | 6.64 | 8.97 | 5.4 | 24.94 | 24.2 |
Loss (Gain) From Sale of Investments | 7.46 | 7.46 | 1.95 | -23.79 | 2.68 | -11.08 |
Provision & Write-off of Bad Debts | - | - | 6.52 | -0.89 | - | - |
Other Operating Activities | -90.42 | 7.52 | 32.98 | 32.24 | 4.72 | 5.16 |
Change in Accounts Receivable | -167.85 | -167.85 | -195.46 | 18.78 | -3.75 | -7.68 |
Change in Inventory | -1.43 | -1.43 | 15.2 | 18.71 | 1.96 | -20.49 |
Change in Accounts Payable | 235.7 | 235.7 | 163.7 | -17.05 | -2.08 | -18.74 |
Operating Cash Flow | -10.56 | 80.85 | -37.59 | -31.81 | -15.47 | -27.42 |
Capital Expenditures | -20.55 | -14.65 | -4.28 | -5 | -35.15 | -22.98 |
Sale of Property, Plant & Equipment | 38.64 | 38.65 | 21.43 | 0.53 | 0.1 | 0.12 |
Divestitures | - | - | - | - | -2.19 | 2.08 |
Investment in Securities | -55.45 | -55.45 | - | - | 1.56 | 38.04 |
Other Investing Activities | -5.58 | 3.28 | - | - | 0.01 | 0.74 |
Investing Cash Flow | -42.94 | -28.18 | 17.15 | -4.47 | -35.68 | 18 |
Short-Term Debt Issued | - | - | 109 | 100 | 57 | 15 |
Long-Term Debt Issued | - | 149.9 | - | - | - | - |
Total Debt Issued | 240.11 | 149.9 | 109 | 100 | 57 | 15 |
Short-Term Debt Repaid | - | - | -75.41 | -65.33 | -27 | -19.03 |
Long-Term Debt Repaid | - | -176.36 | -15.93 | -21.81 | -21.98 | -35.42 |
Total Debt Repaid | -190.49 | -176.36 | -91.34 | -87.14 | -48.98 | -54.45 |
Net Debt Issued (Repaid) | 49.63 | -26.46 | 17.66 | 12.86 | 8.02 | -39.45 |
Issuance of Common Stock | 9.38 | 10.76 | - | - | - | - |
Repurchase of Common Stock | - | - | - | - | -4.22 | -2.28 |
Common Dividends Paid | -13.78 | -8.87 | -2.15 | -1.94 | -1.18 | -10.76 |
Other Financing Activities | 76.93 | 73.84 | 0.89 | - | 6.2 | 10 |
Financing Cash Flow | 122.16 | 49.28 | 16.4 | 10.92 | 8.82 | -42.5 |
Foreign Exchange Rate Adjustments | -0 | -0 | -0 | 0.05 | 0.1 | -0.05 |
Net Cash Flow | 68.65 | 101.94 | -4.03 | -25.32 | -42.23 | -51.96 |
Free Cash Flow | -31.11 | 66.19 | -41.87 | -36.81 | -50.61 | -50.4 |
Free Cash Flow Margin | -4.93% | 11.91% | -20.68% | -18.57% | -21.37% | -18.26% |
Free Cash Flow Per Share | -0.12 | 0.26 | -0.16 | -0.14 | -0.19 | -0.19 |
Cash Income Tax Paid | 24.4 | 14.06 | 15.37 | 21.72 | 18.78 | 21.93 |
Levered Free Cash Flow | -222.91 | -11.92 | -4.79 | 13.49 | -4.56 | -22.15 |
Unlevered Free Cash Flow | -222.91 | -11.92 | -0.65 | 17.99 | -0.47 | -18.37 |
Change in Working Capital | 80.5 | 80.5 | -19.23 | 33.72 | -17.78 | -46.21 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.