TH International Limited (THCH)

NASDAQ: THCH · Real-Time Price · USD

1.720

+0.030 (1.78%)

At close: Jun 26, 2026, 4:00 PM EDT

1.600

-0.120 (-6.98%)

After-hours: Jun 26, 2026, 4:00 PM EDT

TH International 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	-435.81	-460.43	-839.73	-	-382.93
Depreciation & Amortization	-	146.8	169.68	163.15	133.4	74.28
Stock-Based Compensation	-	2.87	1.05	64.48	74.69	-
Other Adjustments	-	191.24	173.95	296.34	166.36	8.95
Change in Receivables	-	10	-12.72	-24.55	1.84	-1.84
Changes in Inventories	-	-2	8.88	10.01	-29.38	-31.17
Changes in Accounts Payable	-	59.89	134.45	137.91	53.13	49.64
Changes in Accrued Expenses	-	25.16	-76.68	-1.07	35.01	69.47
Changes in Unearned Revenue	-	-0.75	1.71	20.55	10.33	11.71
Changes in Other Operating Activities	-	-10.1	20.44	-23.23	12.43	-43.07
Operating Cash Flow	-36.03	-12.71	-39.67	-196.13	457.82	-244.97
Capital Expenditures	-	-65.62	-102.84	-291.67	-	-335.32
Sale of Property, Plant & Equipment	-	2.79	9.84	0.27	-	0.04
Purchases of Investments	-	-	-	-17.17	-	-
Proceeds from Sale of Investments	-	-	17.17	369.3	-	-
Other Investing Activities	-	-	67.8	-0.74	-	-
Investing Cash Flow	-57.65	-62.83	-8.04	60	-	-335.28
Long-Term Debt Issued	-	777.88	883.7	1,004	707.58	521.35
Long-Term Debt Repaid	-	-744.84	-862.3	-877	-	-5.3
Net Long-Term Debt Issued (Repaid)	-	33.05	21.4	126.89	707.58	516.05
Issuance of Common Stock	-	0.02	8.38	1.41	696.2	291.39
Net Common Stock Issued (Repurchased)	-	0.02	8.38	1.41	696.2	291.39
Issuance of Preferred Stock	-	-	0	-	-	-
Net Preferred Stock Issued (Repurchased)	-	-	0	-	-	-
Other Financing Activities	-	-11.36	-3.78	-47.47	-81.69	-9.45
Financing Cash Flow	-4.09	21.7	26	80.83	827.16	798
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.26	-0.69	2.35	19.81	13.18	-1.79
Net Cash Flow	-100.03	-54.53	-19.35	-35.49	1,298	215.96
Free Cash Flow	-36.03	-78.33	-142.51	-487.8	457.82	-580.28
FCF Margin	-2.83%	-5.95%	-10.24%	-31.27%	45.28%	-90.19%
Free Cash Flow Per Share	-1.11	-2.41	-4.39	-15.82	17.87	-23.86
Levered Free Cash Flow	-259.18	-248.07	-235.03	-733.69	362.26	-70.14
Unlevered Free Cash Flow	-304.72	-164.33	-195.04	-652.34	-366.25	-578.93

SEC Filings: 10-K · 10-Q