Qunabox Group Limited (HKG:0917)
Hong Kong
· Delayed Price · Currency is HKD 96.10
-7.90 (-7.60%)
May 13, 2025, 4:08 PM HKT
Qunabox Group 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 |
|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Net Income | -1,672 | 130.94 | -116.03 | -139.47 |
| Depreciation & Amortization | 53.81 | 58.03 | 63.28 | 46.78 |
| Loss (Gain) From Sale of Assets | 3.12 | 2.04 | 1.35 | 0.03 |
| Loss (Gain) From Sale of Investments | 1,876 | 24.09 | 191.47 | 189.42 |
| Stock-Based Compensation | 17.63 | 14.63 | 2.75 | 2.38 |
| Provision & Write-off of Bad Debts | 32.79 | -1.04 | 25.64 | 16.04 |
| Other Operating Activities | 26.51 | 19.09 | 21.03 | -1.17 |
| Change in Accounts Receivable | -48.8 | -31.06 | -244.36 | -134.98 |
| Change in Inventory | 13.86 | -1.39 | -21.06 | -12.57 |
| Change in Accounts Payable | 23.63 | -7.12 | -32.34 | -11.5 |
| Change in Unearned Revenue | 2.3 | 2.58 | -0.53 | 0.64 |
| Change in Other Net Operating Assets | -155.4 | -19.09 | -0.13 | -24.5 |
| Operating Cash Flow | 173.31 | 191.71 | -108.93 | -68.89 |
| Operating Cash Flow Growth | -9.60% | - | - | - |
| Capital Expenditures | -46.18 | -35.46 | -0.42 | -107.59 |
| Sale of Property, Plant & Equipment | 0.94 | 0.2 | - | 0 |
| Investment in Securities | -249.12 | -4 | - | 10.1 |
| Other Investing Activities | 4.58 | - | - | 0.8 |
| Investing Cash Flow | -289.78 | -39.26 | -0.42 | -96.69 |
| Short-Term Debt Issued | - | - | - | 120 |
| Long-Term Debt Issued | 519.88 | 119.94 | 132.9 | 173.91 |
| Total Debt Issued | 519.88 | 119.94 | 132.9 | 293.91 |
| Short-Term Debt Repaid | - | - | -80 | - |
| Long-Term Debt Repaid | -229.56 | -30.29 | -187.45 | -150.31 |
| Total Debt Repaid | -229.56 | -30.29 | -267.45 | -150.31 |
| Net Debt Issued (Repaid) | 290.32 | 89.65 | -134.55 | 143.6 |
| Issuance of Common Stock | 436.45 | - | - | - |
| Repurchase of Common Stock | - | - | - | -27.72 |
| Other Financing Activities | -23.07 | -90.43 | -3.29 | -6.58 |
| Financing Cash Flow | 703.7 | 59.23 | 4.94 | 295.15 |
| Foreign Exchange Rate Adjustments | 5.74 | - | - | - |
| Net Cash Flow | 592.97 | 211.68 | -104.41 | 129.57 |
| Free Cash Flow | 127.12 | 156.25 | -109.35 | -176.48 |
| Free Cash Flow Growth | -18.64% | - | - | - |
| Free Cash Flow Margin | 9.49% | 15.52% | -19.75% | -35.13% |
| Free Cash Flow Per Share | 0.64 | 0.62 | -1.05 | -1.69 |
| Cash Interest Paid | 11.93 | 1.61 | 3.29 | 5.6 |
| Cash Income Tax Paid | 15.49 | 15.23 | 1.67 | 9.46 |
| Levered Free Cash Flow | 118.63 | 102.62 | -213.23 | - |
| Unlevered Free Cash Flow | 126.08 | 103.63 | -211.17 | - |
| Change in Net Working Capital | 48.01 | 45.07 | 329.8 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.