HKG:0954 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	-68.24	-86.06	81.42	58.32
Depreciation & Amortization	45.62	42.75	32.2	29.21
Loss (Gain) From Sale of Assets	2.62	1.14	4.35	-124.82
Asset Writedown & Restructuring Costs	0.93	38.58	8.88	29.63
Loss (Gain) From Sale of Investments	0.21	0.18	-0.14	0.03
Other Operating Activities	3.17	26.35	-6.11	20.23
Change in Accounts Receivable	4.46	2.21	-18.06	-25.71
Change in Inventory	-25.97	16.09	-55.62	-4.1
Change in Accounts Payable	4.4	-48.71	-16.03	11.17
Change in Unearned Revenue	-	-	-0.05	-0.91
Change in Other Net Operating Assets	0.5	5.12	-11.21	-
Operating Cash Flow	-32.32	-2.35	19.63	-6.94
Capital Expenditures	-63.97	-139.17	-223.52	-176.59
Sale of Property, Plant & Equipment	0.53	0.8	0.79	-
Sale (Purchase) of Intangibles	-	-	-	-0.25
Investment in Securities	-	-	0.45	0.2
Other Investing Activities	30.91	16.27	1.57	32.02
Investing Cash Flow	-32.53	-122.11	-220.71	-144.62
Long-Term Debt Issued	400.14	424.06	289.58	137.9
Total Debt Issued	400.14	424.06	289.58	137.9
Long-Term Debt Repaid	-367	-227.89	-89.38	-50.56
Total Debt Repaid	-367	-227.89	-89.38	-50.56
Net Debt Issued (Repaid)	33.13	196.17	200.21	87.34
Common Dividends Paid	-	-42.33	-	-10.59
Other Financing Activities	-	-	-0.66	-
Financing Cash Flow	33.13	153.84	199.55	76.75
Foreign Exchange Rate Adjustments	0.13	0.18	3.34	-0.7
Net Cash Flow	-31.59	29.56	1.82	-75.52
Free Cash Flow	-96.28	-141.52	-203.89	-183.53
Free Cash Flow Margin	-16.46%	-22.21%	-27.93%	-33.49%
Free Cash Flow Per Share	-0.18	-0.27	-0.39	-0.35
Cash Interest Paid	21.85	15.53	11.37	1.86
Cash Income Tax Paid	-0.92	5.15	16.77	12.26
Levered Free Cash Flow	-36.14	-84.55	-206.22	-171.67
Unlevered Free Cash Flow	-29.04	-79.81	-204.55	-170.45
Change in Working Capital	-16.61	-25.29	-100.97	-19.54

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.