Chongqing Qin'an M&E PLC. (SHA:603758)

Chongqing Qin'an M&E PLC. 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	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	117.39	149.42	172.86	260.73	181.22	102.51
Depreciation & Amortization	170.1	149.35	153.11	145.44	131.06	170.39
Other Amortization	24.38	25.44	22.9	24.65	16.65	18.53
Loss (Gain) From Sale of Assets	-0.01	0.02	-0.27	-0.16	0.07	-0.34
Asset Writedown & Restructuring Costs	-3.33	0.05	5.14	12.74	18.44	8.33
Loss (Gain) From Sale of Investments	-7.57	-7.32	30.71	36.14	-0.84	91.15
Provision & Write-off of Bad Debts	0.11	0.11	-0.54	-3.04	-0.48	0.61
Other Operating Activities	13.96	4.78	4.92	8.27	-0.25	-19.68
Change in Accounts Receivable	89.44	29.22	125.2	-193.3	115.41	-134.47
Change in Inventory	2.49	-29.73	44	-6.63	9.64	-78.35
Change in Accounts Payable	-84.74	-69.51	-194.52	1.62	58.1	47.58
Change in Other Net Operating Assets	9.12	15.97	41.6	16.73	-5.08	5.19
Operating Cash Flow	342.07	269.93	406.03	307.37	525.94	212.53
Operating Cash Flow Growth	16.79%	-33.52%	32.10%	-41.56%	147.47%	-2.04%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-103.68	-80.53	-54.51	-137.83	-204.11	-180.12
Sale of Property, Plant & Equipment	1.42	1.66	2.78	2.5	1.33	2.97
Cash Acquisitions	-697.84	-499.7	-	-	-	-
Investment in Securities	2.01	-15.52	-3.61	-143.3	303.19	605.19
Other Investing Activities	-2.72	0.01	1.18	0.96	0.79	-101.6
Investing Cash Flow	-800.81	-594.08	-54.16	-277.67	101.2	326.44

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	12.44	-	-
Long-Term Debt Issued	-	411.36	14.71	-	-	-
Total Debt Issued	611.76	411.36	14.71	12.44	-	-
Short-Term Debt Repaid	-	-14.71	-12.44	-	-	-
Long-Term Debt Repaid	-	-	-	-	-3.09	-
Total Debt Repaid	-201.37	-14.71	-12.44	-	-3.09	-
Net Debt Issued (Repaid)	410.39	396.65	2.27	12.44	-3.09	-
Issuance of Common Stock	-	-	3.22	72.1	38.43	-
Repurchase of Common Stock	-	-	-	-	-	-92.89
Common Dividends Paid	-8.75	-128.28	-216.28	-421.72	-207.25	-
Other Financing Activities	11.57	14.11	-80	-	-	-12.38
Financing Cash Flow	413.21	282.48	-290.79	-337.18	-171.91	-105.27

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-0.37	-0.18	0.07	-0.11	0.46	-0.09
Net Cash Flow	-45.9	-41.86	61.15	-307.58	455.69	433.6

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	238.39	189.4	351.52	169.54	321.83	32.4
Free Cash Flow Growth	6.69%	-46.12%	107.34%	-47.32%	893.22%	-31.19%
Free Cash Flow Margin	17.24%	14.01%	21.97%	9.74%	25.49%	2.28%
Free Cash Flow Per Share	0.55	0.44	0.81	0.39	0.76	0.08
Levered Free Cash Flow	362.75	376.22	399.91	145.2	279.52	43.3
Unlevered Free Cash Flow	362.93	376.4	399.96	145.42	279.54	43.4

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Income Tax Paid	77.99	86.92	128.52	121.55	69.23	114.42
Change in Working Capital	27.04	-51.92	17.2	-177.4	180.06	-158.97

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 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:

Aug 24, 2026

Data Sources Report a data error