Fujing Holdings Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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	68.48	51.75	49.23	31.81	47.3	43.78
Depreciation & Amortization	13.7	12.8	11.58	11.09	10.86	9.09
Loss (Gain) From Sale of Assets	-	-	-	0.21	-	-
Asset Writedown & Restructuring Costs	0	0	-	0.38	0.03	-
Provision & Write-off of Bad Debts	-	-	-	0.16	0.14	0.12
Other Operating Activities	-58.29	7.12	0.1	6.29	0.71	0.11
Change in Accounts Receivable	12.29	12.29	-8.58	-7.01	-15.61	1.14
Change in Inventory	2.85	2.85	-0.62	-1.36	-0.17	0.15
Change in Accounts Payable	45.62	45.62	-8.31	10.23	-3.83	1.12
Change in Unearned Revenue	-0.23	-0.23	-0.23	-0.23	-0.23	-0.04
Change in Other Net Operating Assets	-60.02	-60.02	1.62	-1.34	-5.4	-3.86
Operating Cash Flow	24.42	72.2	44.79	50.24	33.82	51.61
Operating Cash Flow Growth	-38.84%	61.19%	-10.84%	48.55%	-34.48%	-
Capital Expenditures	-52.44	-40.61	-13.29	-1.52	-16.82	-55.06
Sale of Property, Plant & Equipment	-	-	-	0.41	-	-
Sale (Purchase) of Real Estate	-	-	-12.22	-	-	-
Other Investing Activities	0	0.02	0.04	0.02	0.01	-0.17
Investing Cash Flow	-52.44	-40.58	-25.46	-1.09	-16.81	-55.22
Short-Term Debt Issued	-	-	-	10	20	20
Long-Term Debt Issued	-	50	20	-	-	-
Total Debt Issued	148.9	50	20	10	20	20
Short-Term Debt Repaid	-	-30	-20	-10	-20	-15
Long-Term Debt Repaid	-	-0.11	-0.1	-0.13	-0.12	-0.1
Total Debt Repaid	-20.47	-30.1	-20.1	-10.13	-20.12	-15.1
Net Debt Issued (Repaid)	128.43	19.9	-0.1	-0.13	-0.12	4.9
Issuance of Common Stock	-	100.19	-	-	-	1.78
Other Financing Activities	-8.67	-15.29	-0.87	-0.9	-0.9	-1.18
Financing Cash Flow	119.76	104.79	-0.98	-1.03	-1.01	5.5
Foreign Exchange Rate Adjustments	-0.8	0.3	-	-0	0	-
Net Cash Flow	90.94	136.7	18.35	48.12	16	1.89
Free Cash Flow	-28.02	31.59	31.5	48.71	17	-3.44
Free Cash Flow Growth	-	0.28%	-35.33%	186.58%	-	-
Free Cash Flow Margin	-14.33%	17.33%	19.96%	38.45%	10.97%	-2.84%
Free Cash Flow Per Share	-0.06	0.07	0.08	0.13	0.04	-0.01
Cash Interest Paid	2.41	1.11	0.87	0.9	0.9	1.18
Levered Free Cash Flow	-64	15.48	18.41	39.34	0.94	-
Unlevered Free Cash Flow	-62.43	16.24	18.95	39.9	1.51	-
Change in Working Capital	0.52	0.52	-16.12	0.29	-25.23	-1.48

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