Sichuan Joyou Digital Technologies Co.,Ltd. (SHE:301172)
China · Delayed Price · Currency is CNY 31.23
-0.37 (-1.17%)
At close: Apr 29, 2026
SHE:301172 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 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Net Income | 34.95 | 34.54 | 46.1 | 63.4 | 72.25 | 67.46 |
Depreciation & Amortization | 4.1 | 4.1 | 2.2 | 3.1 | 2.86 | 1.14 |
Other Amortization | - | - | 0.54 | - | 0.85 | - |
Loss (Gain) From Sale of Assets | - | - | 0.04 | - | -0.01 | - |
Asset Writedown & Restructuring Costs | 1.3 | 1.3 | 0.09 | 0.32 | 4.07 | 3.59 |
Loss (Gain) From Sale of Investments | 1.2 | 1.2 | 0.74 | -0.23 | -1.74 | -2.59 |
Provision & Write-off of Bad Debts | - | - | 33.7 | 45.01 | 27.19 | 10.31 |
Other Operating Activities | 21.6 | 18.14 | 0.96 | -0.63 | 0.16 | 2.95 |
Change in Accounts Receivable | -42.13 | -42.13 | -101.08 | -71.28 | -50.76 | -105.44 |
Change in Inventory | -65.54 | -65.54 | -0.31 | 23.51 | 66.56 | -78.4 |
Change in Accounts Payable | 97.7 | 97.7 | -1.35 | -51.78 | -123.69 | 123.68 |
Change in Other Net Operating Assets | 7.69 | 7.69 | 15.22 | -25.91 | 1.49 | 4.67 |
Operating Cash Flow | 54.03 | 50.16 | -9.25 | -14.38 | -3.06 | 20.29 |
Operating Cash Flow Growth | - | - | - | - | - | -71.15% |
Capital Expenditures | -9.46 | -7.23 | -117.43 | -0.84 | -0.6 | -0.74 |
Sale of Property, Plant & Equipment | 0.6 | 0.55 | 0.01 | 0 | 0.1 | 0.07 |
Cash Acquisitions | - | - | -4.99 | - | - | - |
Investment in Securities | -70 | -20 | -34.96 | -653.97 | 1.74 | - |
Other Investing Activities | 351.55 | 610.84 | - | 0.23 | - | 2.59 |
Investing Cash Flow | 272.69 | 584.16 | -157.37 | -654.59 | 1.23 | 1.93 |
Short-Term Debt Issued | - | - | 0.91 | - | - | - |
Long-Term Debt Issued | - | 3.5 | - | - | - | - |
Total Debt Issued | 3.5 | 3.5 | 0.91 | - | - | - |
Short-Term Debt Repaid | - | - | -3 | - | - | -4 |
Long-Term Debt Repaid | - | -0.91 | -2.24 | -2.92 | -2.14 | -2.71 |
Total Debt Repaid | -7.82 | -0.91 | -5.24 | -2.92 | -2.14 | -6.71 |
Net Debt Issued (Repaid) | -4.32 | 2.59 | -4.33 | -2.92 | -2.14 | -6.71 |
Issuance of Common Stock | - | - | - | 899.35 | - | - |
Common Dividends Paid | -12.47 | -12.43 | -37.03 | -18.48 | - | -0.02 |
Dividends Paid | -12.47 | -12.43 | -37.03 | -18.48 | - | -0.02 |
Other Financing Activities | -1.15 | -2.46 | 2.99 | -23.03 | - | - |
Financing Cash Flow | -17.95 | -12.3 | -38.37 | 854.92 | -2.14 | -6.73 |
Net Cash Flow | 308.69 | 622.02 | -204.98 | 185.95 | -3.97 | 15.49 |
Free Cash Flow | 44.57 | 42.94 | -126.68 | -15.22 | -3.67 | 19.55 |
Free Cash Flow Growth | - | - | - | - | - | -71.27% |
Free Cash Flow Margin | 9.20% | 9.66% | -33.43% | -3.67% | -0.89% | 5.52% |
Free Cash Flow Per Share | 0.26 | 0.25 | -0.73 | -0.10 | -0.03 | 0.15 |
Cash Income Tax Paid | 34.6 | 29.47 | 24.48 | 25.64 | 34.18 | 34.39 |
Levered Free Cash Flow | 10.95 | 32.7 | -147.1 | 0.7 | -17.89 | -1.03 |
Unlevered Free Cash Flow | 10.95 | 32.7 | -147.05 | 0.7 | -17.82 | -1.02 |
Change in Working Capital | -9.11 | -9.11 | -93.62 | -125.37 | -108.68 | -62.57 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.