GreenTree Hospitality Group Ltd. (GHG)
NYSE: GHG · Real-Time Price · USD
2.100
-0.080 (-3.67%)
May 2, 2025, 4:00 PM EDT - Market closed
GHG Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
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 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 | 110 | 269.32 | -425.15 | 88.71 | 261.34 | Upgrade
|
| Depreciation & Amortization | 115.75 | 116.87 | 125.34 | 119.34 | 65.87 | Upgrade
|
| Loss (Gain) From Sale of Assets | -25.83 | 3.39 | 20.64 | 3.35 | -1.78 | Upgrade
|
| Asset Writedown & Restructuring Costs | 132.68 | 56.59 | 175.37 | 20.29 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 14.95 | 7 | 62.16 | -9.14 | 44.51 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 1.39 | 1.6 | -0.38 | -0.91 | Upgrade
|
| Stock-Based Compensation | - | 0.06 | -0.06 | 2.46 | 0.23 | Upgrade
|
| Provision & Write-off of Bad Debts | 56.24 | 38.86 | 431.18 | 136.91 | 29.95 | Upgrade
|
| Other Operating Activities | 234.89 | 255.99 | 255.01 | -10.5 | -23.46 | Upgrade
|
| Change in Accounts Receivable | -4.02 | -5.36 | -53.61 | -24.38 | -28.79 | Upgrade
|
| Change in Inventory | 14.62 | 4.76 | 10.63 | 9.4 | -1.28 | Upgrade
|
| Change in Accounts Payable | -3.02 | -50.45 | -15.93 | 5.37 | 4.55 | Upgrade
|
| Change in Unearned Revenue | -39.48 | -36.75 | -96.59 | -51.29 | -65.32 | Upgrade
|
| Change in Income Taxes | 34.75 | 61.43 | 27.81 | 23.04 | 22.68 | Upgrade
|
| Change in Other Net Operating Assets | -250.8 | -265.62 | -96.79 | 25.55 | 0.25 | Upgrade
|
| Operating Cash Flow | 373.38 | 455.05 | 294.54 | 379.25 | 295.26 | Upgrade
|
| Operating Cash Flow Growth | -17.95% | 54.49% | -22.34% | 28.45% | -42.55% | Upgrade
|
| Capital Expenditures | -79.58 | -87.76 | -83.72 | -581.58 | -111.93 | Upgrade
|
| Sale of Property, Plant & Equipment | 139.9 | 2.95 | 5.95 | 2.96 | 0.08 | Upgrade
|
| Cash Acquisitions | - | - | - | -187.09 | -24.97 | Upgrade
|
| Divestitures | 2.81 | 37.8 | 79.67 | 1.69 | 2.18 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.04 | -0.74 | -0.11 | -0.2 | -0.89 | Upgrade
|
| Investment in Securities | 206.88 | -159.01 | 505.46 | 321.26 | 157.59 | Upgrade
|
| Other Investing Activities | 83.84 | 135.7 | -24.41 | -74.74 | 147.2 | Upgrade
|
| Investing Cash Flow | 345.39 | -93.71 | 420.45 | -978.05 | -111.55 | Upgrade
|
| Short-Term Debt Issued | - | 0.27 | 5.1 | 9.69 | 20.59 | Upgrade
|
| Long-Term Debt Issued | 200 | 174 | 305.6 | 858 | 160 | Upgrade
|
| Total Debt Issued | 200 | 174.27 | 310.7 | 867.69 | 180.59 | Upgrade
|
| Short-Term Debt Repaid | -117.2 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -458.3 | -605.5 | -315.3 | -70 | Upgrade
|
| Total Debt Repaid | -117.2 | -458.3 | -605.5 | -315.3 | -70 | Upgrade
|
| Net Debt Issued (Repaid) | 82.8 | -284.03 | -294.8 | 552.39 | 110.59 | Upgrade
|
| Repurchase of Common Stock | -0.37 | -19.71 | - | - | - | Upgrade
|
| Common Dividends Paid | -70.94 | - | -41 | -320.25 | - | Upgrade
|
| Other Financing Activities | -0.97 | - | 0.4 | 8.19 | 4.94 | Upgrade
|
| Financing Cash Flow | 10.53 | -303.73 | -335.4 | 240.33 | 115.53 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.3 | 0.03 | 1.25 | -1.41 | -7.66 | Upgrade
|
| Net Cash Flow | 733.6 | 57.64 | 380.84 | -359.88 | 291.57 | Upgrade
|
| Free Cash Flow | 293.8 | 367.29 | 210.82 | -202.33 | 183.33 | Upgrade
|
| Free Cash Flow Growth | -20.01% | 74.22% | - | - | -39.02% | Upgrade
|
| Free Cash Flow Margin | 21.87% | 22.57% | 14.35% | -10.28% | 19.71% | Upgrade
|
| Free Cash Flow Per Share | 2.89 | 3.60 | 2.05 | -1.96 | 1.78 | Upgrade
|
| Cash Interest Paid | - | 14.05 | 27.99 | 15.3 | 4.47 | Upgrade
|
| Cash Income Tax Paid | - | 61.74 | 59.44 | 50.6 | 105.59 | Upgrade
|
| Levered Free Cash Flow | 207.15 | 694.39 | -136.45 | -631.29 | 7.66 | Upgrade
|
| Unlevered Free Cash Flow | 211.09 | 703.17 | -118.96 | -621.72 | 9.82 | Upgrade
|
| Change in Net Working Capital | -23.13 | -453.59 | -64.52 | 253.36 | 142.99 | Upgrade
|
Updated Apr 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.