Jiande International Holdings Limited (HKG:0865)

HKG:0865 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-40.59	4.51	31.32	1.3	98.88
Depreciation & Amortization	0.66	1.12	1.75	1.89	1.26
Loss (Gain) From Sale of Assets	-	-	-	-	-0.06
Asset Writedown & Restructuring Costs	11.19	-0.11	2.9	1.27	1.77
Other Operating Activities	19.54	5.98	-0.89	-9.35	-0.34
Change in Accounts Receivable	1.47	9.26	49.53	-36.41	16.54
Change in Inventory	7.25	158.19	-78.51	-192.44	1.68
Change in Accounts Payable	5.16	-42.97	-27.45	35	47.15
Change in Unearned Revenue	-9.76	-123.32	-102.36	205.98	-373.44
Change in Other Net Operating Assets	-1.98	-0.51	-6.25	7.8	28.68
Operating Cash Flow	-7.06	12.16	-129.96	15.04	-177.89
Capital Expenditures	-0.11	-0.11	-0.38	-0.52	-2.82
Investment in Securities	-	-	-	-	125
Other Investing Activities	2.73	2.05	2.48	3.61	6.9
Investing Cash Flow	6.8	9.52	10.93	13.16	131.55
Short-Term Debt Issued	5.08	1.36	27.18	14.3	54.35
Long-Term Debt Issued	-	20	-	40	-
Total Debt Issued	5.08	21.36	27.18	54.3	54.35
Long-Term Debt Repaid	-36.11	-20.26	-4.26	-0.55	-0.48
Total Debt Repaid	-36.11	-20.26	-4.26	-0.55	-0.48
Net Debt Issued (Repaid)	-31.03	1.1	22.93	53.75	53.87
Other Financing Activities	-56.31	-3.04	-1.92	-0.83	-0.13
Financing Cash Flow	-87.33	-1.94	21.01	52.92	53.73
Foreign Exchange Rate Adjustments	-0.1	0.22	0.33	-	-
Net Cash Flow	-87.7	19.96	-97.69	81.13	7.4
Free Cash Flow	-7.17	12.05	-130.34	14.53	-180.71
Free Cash Flow Margin	-9.34%	4.33%	-49.72%	13.75%	-37.65%
Free Cash Flow Per Share	-0.00	0.00	-0.02	0.00	-0.03
Cash Interest Paid	1.19	2.93	1.82	0.83	0.04
Cash Income Tax Paid	0.65	3.3	19.53	11.35	31.69
Levered Free Cash Flow	32.64	10.7	-127.72	32.18	-207.46
Unlevered Free Cash Flow	32.65	10.71	-127.72	32.2	-207.44
Change in Net Working Capital	-38.3	-1.26	160.52	-22.24	287.97

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