Data is not available at this time.
Impulse (Qingdao) Health Tech operates as a specialized manufacturer and global distributor of comprehensive fitness equipment solutions, serving a diverse client base across commercial and residential segments. The company's core revenue model is built on the design, production, and sale of an extensive product portfolio including treadmills, stationary bikes, elliptical trainers, strength training apparatus, and outdoor fitness installations. This vertically integrated approach allows Impulse to control quality and cost throughout the manufacturing process while maintaining flexibility to meet specific customer requirements across different market tiers. Operating within the competitive consumer cyclical sector, the company has established a distinct position by catering to both institutional clients such as fitness clubs, hotels, corporate entities, and government units, while also addressing the growing home fitness market. This dual-channel strategy provides revenue diversification and reduces dependency on any single customer segment, though it exposes the company to broader economic cycles affecting discretionary spending. Impulse's international footprint demonstrates its capability to compete beyond domestic Chinese markets, though global supply chain dynamics and trade policies present ongoing operational considerations. The company's foundational year of 2004 provides it with substantial industry experience, yet the rapidly evolving fitness technology landscape requires continuous innovation to maintain relevance against both traditional equipment manufacturers and new digital fitness entrants.
The company generated revenue of approximately CNY 1.21 billion for the period, achieving net income of CNY 109.1 million, reflecting a net margin of approximately 9%. Operating cash flow stood at CNY 237.4 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 204.8 million suggest ongoing investment in production capacity or operational infrastructure to support future growth initiatives.
Impulse demonstrated solid earnings power with diluted EPS of CNY 0.79, supported by effective operational execution. The substantial operating cash flow generation relative to net income underscores healthy working capital management. The company's capital allocation strategy appears balanced between maintaining operational capabilities through significant capex and preserving financial flexibility, though specific returns on invested capital metrics would provide deeper insight into capital efficiency.
The balance sheet shows cash and equivalents of CNY 476.9 million against total debt of CNY 590.0 million, indicating a moderately leveraged position. The cash position provides liquidity coverage, while the debt level suggests strategic financing for operations or expansion. The overall financial structure appears manageable given the company's cash generation capabilities, though debt service capacity would benefit from further analysis of interest coverage ratios.
The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.075. The dividend distribution, combined with significant capital expenditures, suggests a balanced approach between rewarding investors and funding operational growth. Future growth trajectories will depend on the company's ability to capitalize on global fitness trends while navigating economic cycles affecting discretionary consumer spending.
With a market capitalization of approximately CNY 3.10 billion, the market values the company at a multiple reflective of its position in the consumer cyclical sector. The beta of 1.33 indicates higher volatility than the broader market, consistent with companies sensitive to economic cycles. Valuation metrics would benefit from comparative analysis with industry peers to assess relative positioning.
Impulse's strategic advantages include its established manufacturing capabilities, diverse product portfolio, and global distribution reach spanning nearly two decades of operation. The company's outlook is tied to worldwide health and wellness trends, though it faces competitive pressures from both low-cost manufacturers and premium connected fitness providers. Success will depend on maintaining product innovation, cost competitiveness, and effective channel management across its institutional and consumer segments.
Company description and financial data provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |