HKG:1338 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	6.56	13.63	-19.32	-9.08
Depreciation & Amortization	16.35	16.62	32.52	32.54
Loss (Gain) From Sale of Assets	0.03	0.16	0.46	0.02
Asset Writedown & Restructuring Costs	-	-	-0.29	-3.29
Provision & Write-off of Bad Debts	-1.68	-0.42	-1.28	0.94
Other Operating Activities	0.17	-1.59	-1.2	-0.75
Change in Accounts Receivable	9.5	-7.17	8.92	-3.1
Change in Inventory	-8.52	1.36	13.75	-14.37
Change in Accounts Payable	6.39	-19.59	-2.4	3.04
Change in Unearned Revenue	2.49	0.96	-6.97	-4.13
Change in Other Net Operating Assets	-0.13	0.08	-0.08	-0.23
Operating Cash Flow	31.15	4.05	24.11	1.6
Operating Cash Flow Growth	669.95%	-83.22%	1408.01%	-95.78%
Capital Expenditures	-18.97	-2.27	-1.96	-1.66
Sale of Property, Plant & Equipment	0.04	0.17	0.09	0.01
Investment in Securities	30	20	1	-51
Other Investing Activities	0.6	1.45	0.7	2.14
Investing Cash Flow	11.67	19.35	-0.18	-50.52
Long-Term Debt Repaid	-9.21	-8.17	-9.35	-10.91
Total Debt Repaid	-9.21	-8.17	-9.35	-10.91
Net Debt Issued (Repaid)	-9.21	-8.17	-9.35	-10.91
Other Financing Activities	-0.96	-0.9	-1.93	-0.53
Financing Cash Flow	-10.16	-9.08	-11.28	-11.44
Foreign Exchange Rate Adjustments	-0.61	-0.45	-0.52	0.29
Net Cash Flow	32.05	13.87	12.14	-60.07
Free Cash Flow	12.19	1.78	22.15	-0.07
Free Cash Flow Growth	584.28%	-91.96%	-	-
Free Cash Flow Margin	4.82%	0.75%	8.99%	-0.02%
Free Cash Flow Per Share	0.00	0.00	0.01	-
Cash Interest Paid	0.96	1.34	2.1	1.55
Levered Free Cash Flow	8.55	-3.93	25.61	4.23
Unlevered Free Cash Flow	9.14	-3.09	26.92	5.2
Change in Working Capital	9.73	-24.35	13.22	-18.79

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