HKG:1597 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	-34.73	-10.14	5.37	21.07
Depreciation & Amortization	19.08	11.74	10.15	8.74
Loss (Gain) From Sale of Assets	-	-	-0.1	-
Loss (Gain) From Sale of Investments	-2.29	-	-	-
Loss (Gain) on Equity Investments	-	-	-	2.07
Provision & Write-off of Bad Debts	-0.02	1.43	0.07	-0.45
Other Operating Activities	-4.07	0.34	1.36	3.2
Change in Accounts Receivable	68.36	-41.23	44.26	5.03
Change in Inventory	-3.4	2.75	2.92	-2.06
Change in Accounts Payable	-70.31	42.97	-60.53	-18.79
Change in Other Net Operating Assets	11.53	1.61	20.74	-11.49
Operating Cash Flow	-12.45	9.66	24.24	7.31
Operating Cash Flow Growth	-	-60.16%	231.41%	-39.72%
Capital Expenditures	-6.59	-26.38	-6.5	-9.53
Investment in Securities	4.2	-	-	-3.57
Other Investing Activities	17.79	0.34	0.45	-23.98
Investing Cash Flow	15.32	-26.19	-6.15	-38.08
Long-Term Debt Issued	44.79	44.7	9.9	25
Total Debt Issued	44.79	44.7	9.9	25
Long-Term Debt Repaid	-51.2	-21.16	-25.14	-69.65
Total Debt Repaid	-51.2	-21.16	-25.14	-69.65
Net Debt Issued (Repaid)	-6.41	23.54	-15.24	-44.65
Other Financing Activities	-1.61	4.69	-0.62	-3.81
Financing Cash Flow	-8.03	28.24	-15.86	-48.46
Foreign Exchange Rate Adjustments	0.33	0.21	1.11	-1.62
Net Cash Flow	-4.82	11.91	3.34	-80.84
Free Cash Flow	-19.04	-16.73	17.74	-2.22
Free Cash Flow Margin	-12.84%	-5.89%	8.07%	-0.71%
Free Cash Flow Per Share	-0.08	-0.07	0.07	-0.01
Cash Interest Paid	1.61	1.31	0.62	1.84
Cash Income Tax Paid	0.87	1.17	2.47	3.24
Levered Free Cash Flow	21.16	-2.48	18.14	-46.03
Unlevered Free Cash Flow	23.76	-0.36	19.64	-43.26
Change in Working Capital	6.17	6.1	7.39	-27.31

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