HKG:2427 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	17.2	27.57	17.94	22.94
Depreciation & Amortization	7.04	5.98	4.45	3.59
Other Amortization	0.24	0.03	0.84	0.83
Loss (Gain) From Sale of Assets	4.88	1.49	-	-
Stock-Based Compensation	1.4	-	-	2.12
Provision & Write-off of Bad Debts	3.2	4.28	0.2	-0.07
Other Operating Activities	-1.84	-6.55	4.26	-3.99
Change in Accounts Receivable	-57.21	30.5	-17.9	-40.55
Change in Inventory	-3.48	4.51	-2.83	9.06
Change in Accounts Payable	-0.82	-0.91	-12.52	12.03
Change in Unearned Revenue	-0.09	-0.55	0.32	-2.37
Change in Other Net Operating Assets	50.95	-57.49	14.55	-0.49
Operating Cash Flow	21.47	8.85	9.32	3.09
Operating Cash Flow Growth	142.69%	-5.01%	201.16%	-89.02%
Capital Expenditures	-25.33	-7.3	-9.33	-7.81
Sale (Purchase) of Intangibles	-3.77	-	-	-0.05
Investing Cash Flow	-29.1	-7.3	-9.33	-7.86
Short-Term Debt Issued	12.71	27.77	31.11	26.39
Total Debt Issued	12.71	27.77	31.11	26.39
Short-Term Debt Repaid	-16.15	-33.53	-23.78	-45.77
Long-Term Debt Repaid	-0.4	-0.26	-0.08	-0.08
Total Debt Repaid	-16.55	-33.79	-23.86	-45.85
Net Debt Issued (Repaid)	-3.83	-6.02	7.25	-19.46
Issuance of Common Stock	-	82.4	9.25	14.39
Repurchase of Common Stock	-10.47	-	-	-
Common Dividends Paid	-18.19	-18.31	-	-
Other Financing Activities	-	-20.64	-7.35	24.54
Financing Cash Flow	-32.5	37.44	9.15	19.48
Net Cash Flow	-40.12	38.98	9.13	14.71
Free Cash Flow	-3.85	1.54	-0.01	-4.72
Free Cash Flow Margin	-2.47%	0.99%	-0.01%	-2.23%
Free Cash Flow Per Share	-0.00	0.00	-	-0.01
Cash Interest Paid	0.63	0.83	1.02	0.58
Cash Income Tax Paid	8.09	7.9	7.76	14.13
Levered Free Cash Flow	-14.21	62.56	-66.96	-3.21
Unlevered Free Cash Flow	-13.76	63.09	-66.32	-2.83
Change in Working Capital	-10.65	-23.95	-18.38	-22.31

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