Ajax-Loading

Company Selected - Beijing Fengshangshiji Culture Medi - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in CNY, Thousands06/30/202503/31/202512/31/202409/30/2024View Chart

Hid Net Income

34,97446,32241,77297,872

Hid Depreciation

21,17220,054.7630,495.4641,351.88

Hid Stock Based Compensation

- -3,501.25-3,501.25-333.25

Hid Other Non-Cash Items

18,324222,621254,756-144,727

Hid [-] Change In Working Capital

48,173-121,774.27-121,7747,275

HidHid Change Receivables

-73,104-115,222.75-115,22311,805

HidHid Change To Inventory

88,3781,827.961,828-1,363

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

- 0.00.0-10,442.68

[-] Total Cash From Operating Activities

102,909143,988182,014-9,004

Hid Capital Expenditures

-31,677-40,623-42,315-25,696

Hid Investments

-239,698-15,473-156,279-110,899

Hid Other Cashflows From Investing Activities

-58,981-59,131-49,209-35,396

[-] Total Cashflows From Investing Activities

-330,355-115,226-247,804-171,991

Hid Net Borrowings

-84,925-162,100.71-162,101-162,101

Hid (+)Sale or (-)Purchase Of Stock

-1,096-44,023.31-44,023-50,102

Hid Dividends Paid

-42,463-81,050.36-81,050-81,050

Hid Other Cashflows From Financing Activities

72,048159,588.62159,589121,486

[-] Total Cashflows From Financing Activities

-66,956-138,106-150,075-162,819

Hid Begin Period CashFlow

642,049535,570364,703746,868

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-189,584110,013170,867-382,165

[-] End Period Cash Flow

452,466642,049535,570364,703

Free Cash Flow to the Firm (FCFF)

72,082104,248140,825-32,130

Free Cash Flow to Equity (FCFE)

-564-45,605.84-45,606-142,354