HKG:1239 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-82.98	-105.59	-68.3	-49.6	-43.39	-38.42
Depreciation & Amortization	9.43	9.34	6.8	8.02	10.17	12.2
Loss (Gain) From Sale of Assets	0.25	0.25	0.77	0.18	-3.22	0.77
Asset Writedown & Restructuring Costs	24.88	24.88	1.59	-	-1.34	-10.66
Loss (Gain) From Sale of Investments	-	-	-	-	-0.07	-0.07
Provision & Write-off of Bad Debts	0.88	0.88	0.17	0.45	-0.94	2.49
Other Operating Activities	-26.69	3.32	1.97	37.26	33.66	40.07
Change in Accounts Receivable	51.9	51.9	50.63	-21.13	14.68	-16.63
Change in Inventory	5.72	5.72	-14.44	2.93	-7.93	5.29
Change in Accounts Payable	23.62	23.62	-11.4	-1.55	5.9	2.42
Change in Other Net Operating Assets	-6.69	-6.69	-8.26	8.6	5.73	3.32
Operating Cash Flow	-0.03	7.29	-40.46	-14.48	13.27	0.77
Operating Cash Flow Growth	-	-	-	-	1632.64%	-
Capital Expenditures	-24.25	-17.16	-19.26	-5.22	-6.05	-6.14
Sale of Property, Plant & Equipment	0.19	0.19	2.24	0.29	1.52	0.09
Divestitures	-	-	-	-	29.87	-
Sale (Purchase) of Real Estate	-	-	-	-	-	-2.05
Investment in Securities	-	-	-	-	2.07	-1.93
Other Investing Activities	7.06	0.2	0.46	0.26	0.05	0.08
Investing Cash Flow	-14.28	-14.06	-16.55	-7.24	27.46	-9.96
Long-Term Debt Issued	-	57.84	36	10	10	24.69
Total Debt Issued	57.84	57.84	36	10	10	24.69
Long-Term Debt Repaid	-	-34.01	-14.4	-13.24	-18.15	-78.75
Total Debt Repaid	-34.01	-34.01	-14.4	-13.24	-18.15	-78.75
Net Debt Issued (Repaid)	23.83	23.83	21.6	-3.24	-8.15	-54.07
Issuance of Common Stock	14.6	14.6	10.57	-	-	44.47
Other Financing Activities	-13.16	-2.14	7.17	-0.26	-0.29	-0.24
Financing Cash Flow	25.27	36.29	39.34	-3.5	-8.44	-9.84
Foreign Exchange Rate Adjustments	-13.4	-8.89	3.71	5.81	-3.5	-3.76
Net Cash Flow	-2.44	20.63	-13.98	-19.41	28.79	-22.79
Free Cash Flow	-24.27	-9.87	-59.72	-19.69	7.23	-5.38
Free Cash Flow Margin	-14.52%	-3.90%	-17.52%	-5.11%	1.92%	-1.48%
Free Cash Flow Per Share	-0.06	-0.03	-0.32	-0.12	0.04	-0.04
Cash Interest Paid	3.46	3.46	2.77	1.04	0.96	1.19
Cash Income Tax Paid	0.04	0.04	0.03	0.5	3.72	1.62
Levered Free Cash Flow	-11.14	31.37	-32.71	-40.28	22.14	-27.65
Unlevered Free Cash Flow	-8.17	34.16	-29.8	-16.08	44.42	-3.32
Change in Working Capital	74.55	74.55	16.53	-11.14	18.38	-5.61

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.