HKG:2188 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	-45.38	-43.98	-18.23	18.6
Depreciation & Amortization	18.61	20.26	19.66	19.58
Loss (Gain) From Sale of Assets	-28.53	-	0.55	-0.48
Asset Writedown & Restructuring Costs	-	0.21	0.07	0.03
Loss (Gain) From Sale of Investments	17.65	26.57	12.69	-16.31
Loss (Gain) on Equity Investments	-1.84	-2.78	-2.4	-4.23
Stock-Based Compensation	-	2.57	2.1	1.11
Other Operating Activities	2.31	3.32	5.45	12.36
Change in Accounts Receivable	-83.84	-40.81	-28.64	-21.4
Change in Inventory	49.02	-18.66	-47.04	-23.66
Change in Accounts Payable	-59.74	18.52	69.99	9.5
Change in Unearned Revenue	0.95	46.01	-11.51	21.63
Change in Other Net Operating Assets	2.85	-3.61	13.36	-5.02
Operating Cash Flow	-127.93	7.61	16.06	11.7
Operating Cash Flow Growth	-	-52.60%	37.22%	-
Capital Expenditures	-14.12	-6.82	-11.98	-1.46
Sale of Property, Plant & Equipment	-	0.08	0.46	0.53
Divestitures	30.05	-	-	-0.1
Sale (Purchase) of Intangibles	-0.2	-	-	-
Investment in Securities	0.74	-	43.5	-5.64
Other Investing Activities	-17.09	-19.52	5.61	1.65
Investing Cash Flow	-0.62	-26.08	41.75	-5.18
Short-Term Debt Issued	-	0.1	-	0.62
Long-Term Debt Issued	190.29	142.78	116.96	105
Total Debt Issued	190.29	142.88	116.96	105.62
Short-Term Debt Repaid	-0.1	-	-0.16	-2.08
Long-Term Debt Repaid	-139.04	-150.81	-116.16	-110.12
Total Debt Repaid	-139.14	-150.81	-116.32	-112.2
Net Debt Issued (Repaid)	51.15	-7.94	0.65	-6.58
Issuance of Common Stock	-	170.2	-	-
Other Financing Activities	-8.51	-8.74	-9.73	-9.26
Financing Cash Flow	42.64	153.52	-9.08	-15.84
Net Cash Flow	-85.91	135.06	48.73	-9.32
Free Cash Flow	-142.05	0.79	4.08	10.24
Free Cash Flow Growth	-	-80.53%	-60.20%	-
Free Cash Flow Margin	-36.21%	0.21%	1.18%	3.04%
Free Cash Flow Per Share	-0.10	0.00	0.00	0.01
Cash Interest Paid	8.51	8.74	9.73	10.26
Cash Income Tax Paid	-1.08	1.95	0.82	0.18
Levered Free Cash Flow	-137.7	-17.06	5.39	-3.68
Unlevered Free Cash Flow	-132.33	-11.55	11.47	2.73
Change in Working Capital	-90.76	1.45	-3.82	-18.94

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