Merit Interactive Co.,Ltd. (SHE:300766)
China flag China · Delayed Price · Currency is CNY
39.67
-1.06 (-2.60%)
Apr 3, 2025, 2:45 PM CST

Merit Interactive Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Jan '23 Jan '22 Dec '20 2015 - 2019
Net Income
-68.39-49.9326.29114.0871.98
Upgrade
Depreciation & Amortization
63.1234.3241.4442.9331.15
Upgrade
Other Amortization
2.472.575.258.933.93
Upgrade
Loss (Gain) From Sale of Assets
-0-0.13-0.01-
Upgrade
Asset Writedown & Restructuring Costs
6.5910.035.566.53.99
Upgrade
Loss (Gain) From Sale of Investments
-12.6911.07-5.38-32.84-3.53
Upgrade
Other Operating Activities
1.29-19.56-16.738.11-16.5
Upgrade
Change in Accounts Receivable
-32.5525.7652.7574.36-76.7
Upgrade
Change in Inventory
-9.36-1.213.06-2.042.69
Upgrade
Change in Accounts Payable
68.317.56-45.0731.1929.47
Upgrade
Change in Other Net Operating Assets
9.934.71-1.41-3.37-
Upgrade
Operating Cash Flow
18.8512.168.34249.8744.93
Upgrade
Operating Cash Flow Growth
55.84%-82.30%-72.65%456.20%-
Upgrade
Capital Expenditures
-126.67-150.33-180.37-141.95-111.54
Upgrade
Sale of Property, Plant & Equipment
0.060.18-0.01-
Upgrade
Cash Acquisitions
----3.98-17.52
Upgrade
Investment in Securities
110.3645.67-554.11125.37-141.66
Upgrade
Other Investing Activities
6.2-0.021.651.05-
Upgrade
Investing Cash Flow
-10.05-104.5-732.84-19.5-270.72
Upgrade
Long-Term Debt Issued
-38.44111.95-150
Upgrade
Long-Term Debt Repaid
-150.22-84.53-8.36-75.22-
Upgrade
Net Debt Issued (Repaid)
-150.22-46.09103.59-75.22150
Upgrade
Issuance of Common Stock
----4.18
Upgrade
Repurchase of Common Stock
----101.23-50.01
Upgrade
Common Dividends Paid
-0.58-26.78-25.87-19.59-20.01
Upgrade
Other Financing Activities
-15.514.12.013.653.05
Upgrade
Financing Cash Flow
-166.3-68.7779.73-192.487.22
Upgrade
Foreign Exchange Rate Adjustments
0.070.080.73-0.26-0.29
Upgrade
Net Cash Flow
-157.43-161.09-584.0537.72-138.87
Upgrade
Free Cash Flow
-107.82-138.24-112.04107.93-66.62
Upgrade
Free Cash Flow Margin
-22.92%-32.16%-21.30%17.97%-13.29%
Upgrade
Free Cash Flow Per Share
-0.28-0.36-0.300.27-0.17
Upgrade
Cash Income Tax Paid
3.6716.4135.6924.4921.11
Upgrade
Levered Free Cash Flow
--161.93-123.6554.6923.68
Upgrade
Unlevered Free Cash Flow
--161.9-123.6354.9923.68
Upgrade
Change in Net Working Capital
-8.58-13.15-94.16-73.38
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.