Maxnerva Technology Services Limited (HKG:1037)

HKG:1037 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	-12.44	-16.83	27.83	34.26	14.63
Depreciation & Amortization	9.43	14.97	18.11	21.02	19.29
Other Amortization	0.45	0.66	1.06	0.88	0.99
Loss (Gain) From Sale of Assets	-	-	-	0	0
Loss (Gain) From Sale of Investments	-	-	-2.02	-18.46	5.02
Loss (Gain) on Equity Investments	-	-	3.32	-	0
Stock-Based Compensation	-	-	0.34	10.48	0.39
Provision & Write-off of Bad Debts	-	-	3.35	2.95	3.49
Other Operating Activities	13.26	33.99	0.47	1.81	3.43
Change in Accounts Receivable	-	-	-40.5	3.89	20.12
Change in Inventory	-	-	-39.24	-86.95	-0.1
Change in Accounts Payable	-	-	47.67	16.69	2.39
Change in Unearned Revenue	-	-	1.71	22.15	7.53
Change in Other Net Operating Assets	-	-	-0.03	6.32	-24.17
Operating Cash Flow	10.7	32.78	22.07	15.06	53.02
Operating Cash Flow Growth	-67.37%	48.52%	46.55%	-71.59%	-34.18%
Capital Expenditures	-12.03	-1.53	-1.75	-2.06	-2.01
Sale of Property, Plant & Equipment	0.17	-	-	-	0.01
Sale (Purchase) of Intangibles	-	-	-	-1.78	-0.17
Investment in Securities	-	-	-31.46	-13.7	-5.2
Investing Cash Flow	-11.87	-1.53	-33.2	-17.53	-7.36
Long-Term Debt Repaid	-4.52	-10.09	-16.44	-14.4	-14.31
Total Debt Repaid	-4.52	-10.09	-16.44	-14.4	-14.31
Net Debt Issued (Repaid)	-4.52	-10.09	-16.44	-14.4	-14.31
Financing Cash Flow	-4.52	-10.09	-16.44	-14.4	-14.31
Foreign Exchange Rate Adjustments	2.22	1.73	5.37	-6.5	-2.69
Net Cash Flow	-3.47	22.89	-22.2	-23.37	28.65
Free Cash Flow	-1.34	31.25	20.32	13	51.01
Free Cash Flow Growth	-	53.75%	56.32%	-74.51%	-34.14%
Free Cash Flow Margin	-0.24%	4.61%	2.44%	2.18%	9.74%
Free Cash Flow Per Share	-0.00	0.04	0.03	0.02	0.08
Cash Income Tax Paid	6.52	5.24	3.83	2.31	6.11
Levered Free Cash Flow	-5.16	34.68	-2.31	-6.63	44.96
Unlevered Free Cash Flow	-4.99	34.81	-1.99	-6.1	45.71
Change in Working Capital	-	-	-30.38	-37.89	5.77

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