HKG:2433 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	-25.39	45.28	64.47	60.57
Depreciation & Amortization	3.87	4.84	5.44	6.55
Loss (Gain) From Sale of Assets	0.67	0.01	-	0.2
Asset Writedown & Restructuring Costs	1.26	-	-	-
Loss (Gain) From Sale of Investments	37.61	17.35	2.54	0.5
Other Operating Activities	-3.71	8.5	9.41	5.42
Change in Accounts Receivable	-242.69	-386.81	164.72	89.57
Change in Inventory	-0.18	0.03	2.19	0.26
Change in Accounts Payable	188.29	35.22	-341.35	-175.56
Change in Unearned Revenue	-4.14	-7.77	-7.71	-12.2
Change in Other Net Operating Assets	35.16	138.39	118.85	56.29
Operating Cash Flow	-9.24	-144.97	18.57	31.59
Operating Cash Flow Growth	-	-	-41.23%	-25.66%
Capital Expenditures	-3.82	-4.68	-0.48	-5.57
Sale of Property, Plant & Equipment	0.08	-	-	0.17
Divestitures	2.41	-	-	-
Sale (Purchase) of Real Estate	-8.83	-	-	-
Other Investing Activities	0.14	14.31	4.4	0.22
Investing Cash Flow	-10.01	9.63	3.92	-5.18
Short-Term Debt Issued	-	-	4.28	4.25
Long-Term Debt Issued	105.73	148.16	139.39	60.06
Total Debt Issued	105.73	148.16	143.67	64.31
Short-Term Debt Repaid	-	-15.17	-8.24	-15.65
Long-Term Debt Repaid	-107.39	-173.96	-66.56	-59.25
Total Debt Repaid	-107.39	-189.13	-74.8	-74.9
Net Debt Issued (Repaid)	-1.65	-40.97	68.88	-10.6
Issuance of Common Stock	14.38	125.22	-	-
Other Financing Activities	-20.54	-40.96	-28.81	-3.55
Financing Cash Flow	-7.81	43.28	40.07	-14.15
Net Cash Flow	-27.07	-92.05	62.56	12.27
Free Cash Flow	-13.06	-149.64	18.09	26.02
Free Cash Flow Growth	-	-	-30.50%	-28.60%
Free Cash Flow Margin	-1.40%	-7.67%	0.96%	1.43%
Free Cash Flow Per Share	-0.02	-0.32	0.05	0.07
Cash Interest Paid	5.32	7.79	7.41	3.55
Cash Income Tax Paid	3.46	6.39	6.76	9.35
Levered Free Cash Flow	3.19	-147.53	-25.83	1.33
Unlevered Free Cash Flow	6.51	-142.66	-21.2	3.55
Change in Working Capital	-23.56	-220.94	-63.3	-41.65

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