Qu Mei Home Furnishings Group Co.,Ltd (SHA:603818)
China
· Delayed Price · Currency is CNY 4.650
+0.420 (9.93%)
Jun 12, 2025, 2:45 PM CST
SHA:603818 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Net Income | -87.6 | -162.77 | -304.18 | 36.96 | 177.91 | 103.85 | Upgrade
|
| Depreciation & Amortization | 301.22 | 301.22 | 323.93 | 331.93 | 352.83 | 300.74 | Upgrade
|
| Other Amortization | 20.15 | 20.15 | 15.62 | 15.46 | 15.39 | 11.53 | Upgrade
|
| Loss (Gain) From Sale of Assets | -40.55 | -40.55 | -0.7 | -81.17 | 1.04 | -2.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.75 | 1.75 | 3.24 | 5.9 | 6.32 | 2.92 | Upgrade
|
| Loss (Gain) From Sale of Investments | 14 | 14 | 37.3 | 11.35 | -24.07 | - | Upgrade
|
| Stock-Based Compensation | -2.26 | -2.26 | 0.39 | 3.14 | -7.31 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 53.28 | 53.28 | 61.09 | 30.93 | 16.66 | 3.98 | Upgrade
|
| Other Operating Activities | 260.48 | 366.57 | 337.11 | 243.42 | 274.19 | 259.19 | Upgrade
|
| Change in Accounts Receivable | -26.79 | -26.79 | 16.32 | -39.22 | -101.04 | -28.37 | Upgrade
|
| Change in Inventory | 51.12 | 51.12 | 298.47 | 87.55 | -313.13 | -184.9 | Upgrade
|
| Change in Accounts Payable | 73.36 | 73.36 | 47.7 | -187.51 | 118.98 | 191.13 | Upgrade
|
| Operating Cash Flow | 555.06 | 585.98 | 773.09 | 418.24 | 441.14 | 618.75 | Upgrade
|
| Operating Cash Flow Growth | -26.11% | -24.20% | 84.84% | -5.19% | -28.71% | -11.70% | Upgrade
|
| Capital Expenditures | -71.7 | -64.01 | -60.33 | -132.42 | -146.3 | -109.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 65.56 | 47.53 | 0.81 | 101.4 | 0.29 | 3.46 | Upgrade
|
| Investment in Securities | 1.05 | 0.04 | -2 | - | - | - | Upgrade
|
| Other Investing Activities | -8.41 | -20.19 | -44.33 | -23.41 | 17.68 | -27.63 | Upgrade
|
| Investing Cash Flow | -13.5 | -36.62 | -105.86 | -54.43 | -128.33 | -133.81 | Upgrade
|
| Long-Term Debt Issued | - | 401.76 | 2,264 | 515 | 1,535 | 349 | Upgrade
|
| Long-Term Debt Repaid | - | -885.14 | -2,619 | -654.27 | -1,114 | -1,229 | Upgrade
|
| Net Debt Issued (Repaid) | -448.38 | -483.37 | -354.59 | -139.27 | 421.6 | -879.89 | Upgrade
|
| Issuance of Common Stock | - | 539.52 | - | 40.98 | - | 651.89 | Upgrade
|
| Repurchase of Common Stock | -54.86 | -54.86 | -14.24 | - | -16.79 | -14.01 | Upgrade
|
| Common Dividends Paid | -316.34 | -324.22 | -314.01 | -232.87 | -211.36 | -257.84 | Upgrade
|
| Other Financing Activities | 8.29 | -17.91 | -66.19 | 236.25 | -559.5 | 3.84 | Upgrade
|
| Financing Cash Flow | -811.28 | -340.84 | -749.03 | -94.91 | -366.05 | -496.01 | Upgrade
|
| Foreign Exchange Rate Adjustments | 34.91 | -43.72 | -3.98 | -9.24 | -20.26 | -25.44 | Upgrade
|
| Net Cash Flow | -234.81 | 164.8 | -85.77 | 259.65 | -73.5 | -36.52 | Upgrade
|
| Free Cash Flow | 483.36 | 521.97 | 712.76 | 285.82 | 294.84 | 508.82 | Upgrade
|
| Free Cash Flow Growth | -30.84% | -26.77% | 149.38% | -3.06% | -42.05% | 12.52% | Upgrade
|
| Free Cash Flow Margin | 13.64% | 14.70% | 17.70% | 5.89% | 5.81% | 11.89% | Upgrade
|
| Free Cash Flow Per Share | 0.78 | 0.77 | 1.22 | 0.46 | 0.51 | 0.98 | Upgrade
|
| Cash Income Tax Paid | 215.37 | 177.77 | 191.24 | 268.36 | 246.54 | 214.89 | Upgrade
|
| Levered Free Cash Flow | 15.01 | 109.29 | 380.52 | 19.2 | -749.28 | 1,090 | Upgrade
|
| Unlevered Free Cash Flow | 218.19 | 315.3 | 582.65 | 181.49 | -608.57 | 1,254 | Upgrade
|
| Change in Net Working Capital | 74.11 | -44.85 | -348.66 | 152.07 | 1,106 | -803.71 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.