Modern Chinese Medicine Group Co., Ltd. (HKG:1643)

HKG:1643 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	9.67	48.8	87.83	81.78	63.58
Depreciation & Amortization	9.18	6.34	5.59	2.63	1.84
Other Amortization	0.1	0.1	0.1	0.1	-
Loss (Gain) From Sale of Assets	8.59	-	-	-	-
Provision & Write-off of Bad Debts	-0.07	0.13	0.03	-0.03	0.28
Other Operating Activities	3.46	-1.96	8.18	-1.55	2.75
Change in Accounts Receivable	14.52	-25.18	-6.69	9.7	-54.25
Change in Inventory	15.92	-4.96	17.18	-24.73	6.97
Change in Accounts Payable	-2.38	-14.79	13.56	-10.29	21.6
Operating Cash Flow	58.98	8.48	125.79	57.6	42.76
Operating Cash Flow Growth	595.87%	-93.26%	118.38%	34.71%	6.26%
Capital Expenditures	-114.3	-5.1	-11.72	-69.98	-0.54
Sale (Purchase) of Intangibles	-	-	-	-0.49	-
Other Investing Activities	-1.18	0.91	0.68	0.42	0.14
Investing Cash Flow	-115.49	-4.19	-11.05	-70.05	-0.41
Short-Term Debt Issued	-	-	-	-	5.84
Total Debt Issued	-	-	-	-	5.84
Short-Term Debt Repaid	-	-	-	-5	-10.32
Long-Term Debt Repaid	-0.14	-0.32	-0.39	-0.33	-0.33
Total Debt Repaid	-0.14	-0.32	-0.39	-5.33	-10.65
Net Debt Issued (Repaid)	-0.14	-0.32	-0.39	-5.33	-4.8
Issuance of Common Stock	-	-	-	147.8	-
Common Dividends Paid	-	-	-8.32	-	-
Other Financing Activities	-0	-0.01	-0.01	-26.71	-0.25
Financing Cash Flow	-0.14	-0.33	-8.73	115.76	-5.05
Foreign Exchange Rate Adjustments	0.05	0.05	0.15	-0.41	-
Net Cash Flow	-56.6	4.01	106.17	102.9	37.3
Free Cash Flow	-55.32	3.38	114.06	-12.38	42.22
Free Cash Flow Growth	-	-97.04%	-	-	12.21%
Free Cash Flow Margin	-25.84%	0.98%	28.54%	-3.43%	13.68%
Free Cash Flow Per Share	-0.09	0.01	0.19	-0.02	0.09
Cash Interest Paid	0	0.01	0.01	0.07	0.25
Cash Income Tax Paid	2.59	21.73	33.72	33.23	25.82
Levered Free Cash Flow	-62.65	-10.09	99.95	-22.56	44.51
Unlevered Free Cash Flow	-62.65	-10.09	99.96	-22.52	44.67
Change in Net Working Capital	-27.49	54.16	-25.31	25.8	22.06

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