HKG:0664 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	78.98	44.13	56.94
Depreciation & Amortization	20.12	16.22	13.2
Loss (Gain) From Sale of Assets	0.25	-0.08	0.35
Loss (Gain) From Sale of Investments	-0.35	-	-
Provision & Write-off of Bad Debts	0.19	-0.72	0.76
Other Operating Activities	2.74	-1.28	-2.62
Change in Accounts Receivable	-8.71	2.54	8.67
Change in Inventory	-25.76	8.67	-32.23
Change in Accounts Payable	-2.6	7	-6.86
Change in Unearned Revenue	-6.35	5.98	-9.85
Change in Other Net Operating Assets	0.05	0.03	0.06
Operating Cash Flow	58.55	82.49	28.41
Operating Cash Flow Growth	-29.03%	190.33%	-
Capital Expenditures	-15.68	-24.81	-22.12
Sale of Property, Plant & Equipment	2.06	1.42	0.24
Sale (Purchase) of Intangibles	-5.95	-1.38	-3.32
Investment in Securities	-61.75	-	-
Other Investing Activities	-1.75	0.74	5.99
Investing Cash Flow	-83.06	-24.02	-19.2
Long-Term Debt Issued	1	-	61
Long-Term Debt Repaid	-2.68	-0.06	-128.58
Net Debt Issued (Repaid)	-1.68	-0.06	-67.58
Issuance of Common Stock	-	-	0.16
Other Financing Activities	-0	-	-0.9
Financing Cash Flow	-1.68	-0.06	-68.32
Foreign Exchange Rate Adjustments	0.14	0.01	0.26
Net Cash Flow	-26.05	58.42	-58.84
Free Cash Flow	42.87	57.69	6.3
Free Cash Flow Growth	-25.68%	815.94%	-
Free Cash Flow Margin	7.51%	11.39%	1.25%
Free Cash Flow Per Share	0.75	1.01	0.11
Cash Interest Paid	0	-	0.9
Cash Income Tax Paid	5.88	2.59	7.83
Levered Free Cash Flow	11.05	41.03	-
Unlevered Free Cash Flow	11.11	41.03	-
Change in Working Capital	-43.38	24.22	-40.22

Source: S&P Global Market Intelligence. Standard template. Financial Sources.