HKG:2315 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	FY 2020
Period Ending	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	33.54	-382.95	-601.95	-545.58	-428.09
Depreciation & Amortization	169.18	182.45	174.1	128.1	43.37
Loss (Gain) From Sale of Assets	-	-1.83	0.08	-0.39	1.2
Loss (Gain) From Sale of Investments	-	-0.15	-44.7	-2.13	-6.19
Loss (Gain) on Equity Investments	-	10.03	14.77	0.4	-0.09
Stock-Based Compensation	-	30.98	15.31	27.75	132.45
Provision & Write-off of Bad Debts	-	4.28	1.42	3.12	1.51
Other Operating Activities	8.53	89.8	42.04	33.13	59.76
Change in Accounts Receivable	-	-39.02	-4.59	-35.86	-32.38
Change in Inventory	-	3.79	-6.4	-29.96	-5.29
Change in Accounts Payable	-	11.9	47.35	19.04	16.78
Change in Unearned Revenue	-	9.98	-8.07	16.75	8.49
Change in Income Taxes	-	-	-0.8	-	-
Change in Other Net Operating Assets	-	4.1	68.17	19.86	-16.84
Operating Cash Flow	211.25	-76.65	-303.27	-365.78	-225.31
Capital Expenditures	-68.8	-126.62	-240.27	-198.67	-296.42
Sale of Property, Plant & Equipment	-	26.34	1.64	4.76	0.05
Divestitures	-	-	-6.86	-	-
Investment in Securities	-	-	91.76	109.78	108.2
Other Investing Activities	-68.32	-	-	-	-
Investing Cash Flow	-137.12	-100.28	-153.74	-84.13	-188.18
Long-Term Debt Issued	-	319.91	209.6	-	-
Long-Term Debt Repaid	-	-312.37	-68.77	-57.13	-75.91
Net Debt Issued (Repaid)	-	7.54	140.83	-57.13	-75.91
Issuance of Common Stock	-	-	521.06	311.04	948.36
Repurchase of Common Stock	-	-8.2	-18.99	-	-
Other Financing Activities	-92.03	-37.16	-55.69	-34.47	-4.01
Financing Cash Flow	-92.03	-37.82	587.2	219.44	868.44
Foreign Exchange Rate Adjustments	2.75	3.47	14.24	-0.38	-4.04
Net Cash Flow	-15.15	-211.28	144.44	-230.85	450.91
Free Cash Flow	142.45	-203.26	-543.54	-564.45	-521.73
Free Cash Flow Margin	14.53%	-28.35%	-101.81%	-159.20%	-205.78%
Free Cash Flow Per Share	0.36	-0.51	-1.43	-1.56	-4.04
Cash Interest Paid	-	24.08	17	7.66	4.01
Cash Income Tax Paid	-	0.64	-	-	-
Levered Free Cash Flow	-29.6	-231.5	-423.55	-397.16	-
Unlevered Free Cash Flow	27.7	-169.1	-388.46	-372.52	-
Change in Net Working Capital	189.17	73.71	-40.27	5.29	-

Updated Sep 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.