HKG:2583 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 2017	FY 2016
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016
Net Income	78.79	49.35	52.1	24.54	31.11	26.78
Depreciation & Amortization	3.76	3.59	3.95	4.54	0.95	0.46
Other Amortization	-	-	-	-	2.06	0.3
Loss (Gain) From Sale of Assets	0.02	0	0.04	0.01	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	0.65	0.06
Loss (Gain) From Sale of Investments	-	-	2.4	-0.01	-	-
Provision & Write-off of Bad Debts	1.81	1.81	-0.33	1.8	-	-
Other Operating Activities	8.71	4.84	2.15	2.17	2	0.45
Change in Accounts Receivable	-11.1	-24.11	16.99	-33.03	-26.31	-3.51
Change in Inventory	-69.22	-17.26	-109.21	-2.34	-85.89	-41.55
Change in Accounts Payable	3.44	12.1	-1.81	8.17	2.79	5.25
Change in Unearned Revenue	0.36	-0.1	-1.01	1.27	-	-
Change in Other Net Operating Assets	-5.18	-3.42	-2.81	-0.89	8.36	-
Operating Cash Flow	12.14	34.96	-35.75	7.66	-64.35	-11.71
Capital Expenditures	-28.08	-32.02	-36.74	-1.52	-7.68	-4.97
Sale of Property, Plant & Equipment	-	-	0.01	-	-	-
Sale (Purchase) of Intangibles	-1.74	-0.51	-0.12	-	-	-
Investment in Securities	-	-	-10	5.01	-	-
Other Investing Activities	9.88	-4.47	-0.47	0.01	-	-
Investing Cash Flow	-19.94	-37.01	-47.33	3.51	-7.68	-4.97
Long-Term Debt Issued	-	125.69	67.45	61.5	51.6	13
Short-Term Debt Repaid	-	-	-	-0.07	-	-
Long-Term Debt Repaid	-	-106.55	-64.25	-58.18	-17.93	-
Total Debt Repaid	-62.56	-106.55	-64.25	-58.25	-17.93	-
Net Debt Issued (Repaid)	33.94	19.14	3.2	3.26	33.67	13
Issuance of Common Stock	-	-	121.15	-	-	50
Common Dividends Paid	-20.26	-20.26	-48.46	-	-	-
Dividends Paid	-20.26	-20.26	-48.46	-	-1.93	-0.45
Other Financing Activities	-6.64	-4.58	-2.91	-3.19	-2	-0.16
Financing Cash Flow	7.05	-5.7	72.98	0.07	29.74	62.4
Net Cash Flow	-0.76	-7.74	-10.1	11.24	-42.3	45.73
Free Cash Flow	-15.95	2.94	-72.49	6.15	-72.04	-16.67
Free Cash Flow Margin	-3.08%	0.64%	-16.27%	1.90%	-25.87%	-8.40%
Free Cash Flow Per Share	-0.33	0.06	-1.63	0.15	-1.97	-0.50
Cash Interest Paid	5.12	4.86	4.75	3.71	-	-
Cash Income Tax Paid	11.25	7.62	8.94	3.43	-	-
Levered Free Cash Flow	-	-29.08	-133.21	-	-86.99	-24.77
Unlevered Free Cash Flow	-	-26.23	-130.24	-	-86.99	-24.77
Change in Working Capital	-81.7	-32.79	-97.85	-26.82	-101.12	-39.75

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