Plus Group Holdings 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	13.01	11.5	52.7	58.66
Depreciation & Amortization	2.86	3.14	6	5.7
Other Amortization	-	-	-	1.7
Loss (Gain) From Sale of Assets	0	0	-0.25	0.01
Loss (Gain) From Sale of Investments	-0.3	-	-0.75	-0.49
Loss (Gain) on Equity Investments	-0.12	-0.07	0.2	-0.11
Provision & Write-off of Bad Debts	0.95	0.42	0.55	0.46
Other Operating Activities	-3.21	-58.54	2.5	-9.14
Change in Accounts Receivable	-87.8	93.03	39.54	-39.84
Change in Accounts Payable	59.06	-40.42	-31.16	-0.51
Change in Unearned Revenue	31.38	0.4	3.56	-0.33
Change in Other Net Operating Assets	-85.14	0.42	-1.29	3.99
Operating Cash Flow	-69.32	9.88	71.6	20.11
Operating Cash Flow Growth	-	-86.20%	256.06%	-56.09%
Capital Expenditures	-0.56	-0.86	-0.39	-0.62
Sale of Property, Plant & Equipment	0	0.02	0	0.01
Sale (Purchase) of Intangibles	-	-	-	-0.4
Investment in Securities	36.6	-36.25	4.75	5.67
Other Investing Activities	3.51	4.92	0.16	0.14
Investing Cash Flow	39.54	-32.17	4.53	4.79
Short-Term Debt Issued	199.65	85.09	61.27	74.6
Total Debt Issued	199.65	85.09	61.27	74.6
Short-Term Debt Repaid	-156.55	-91.27	-54.8	-50.8
Long-Term Debt Repaid	-2.51	-2.65	-4.99	-5.84
Total Debt Repaid	-159.06	-93.92	-59.79	-56.64
Net Debt Issued (Repaid)	40.59	-8.83	1.48	17.96
Issuance of Common Stock	-	234	3.51	0.13
Repurchase of Common Stock	-43.64	-65.06	-	-
Common Dividends Paid	-	-4.59	-34.75	-26.17
Other Financing Activities	-0.84	-12.4	-3.99	-5.61
Financing Cash Flow	-3.89	143.12	-33.74	-13.7
Foreign Exchange Rate Adjustments	2.33	7.44	-	-
Net Cash Flow	-31.33	128.27	42.39	11.21
Free Cash Flow	-69.88	9.02	71.21	19.49
Free Cash Flow Growth	-	-87.33%	265.37%	-57.27%
Free Cash Flow Margin	-6.68%	1.24%	11.52%	4.68%
Free Cash Flow Per Share	-0.58	0.08	0.72	0.20
Cash Interest Paid	2.17	2	2.09	2.4
Cash Income Tax Paid	0.85	18.82	24.3	36.71
Levered Free Cash Flow	-75.97	-7.6	61.1	-20.39
Unlevered Free Cash Flow	-73.59	-5.5	63.02	-17.32
Change in Working Capital	-82.5	53.43	10.65	-36.69

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