HKG:2671 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	74.64	64.18	88.91	3.98
Depreciation & Amortization	15.96	15.84	15.8	14.56
Other Amortization	1.09	1.07	1.14	1.49
Loss (Gain) From Sale of Assets	-10.58	0.14	-0.03	-0.04
Asset Writedown & Restructuring Costs	-	-	-	2.75
Loss (Gain) From Sale of Investments	-0.75	-0.07	-	1.29
Stock-Based Compensation	1.43	0.36	-	-
Provision & Write-off of Bad Debts	9.16	19.06	11.82	-5.36
Other Operating Activities	-6.98	6.14	23.05	4.02
Change in Accounts Receivable	-135.25	-108.27	-215.96	-169.59
Change in Inventory	-23.56	21.59	27.13	-50.82
Change in Accounts Payable	101.14	28.23	78.83	173.28
Change in Unearned Revenue	1.08	-106.26	18.66	-
Change in Other Net Operating Assets	-71.8	77.79	-87.18	3.79
Operating Cash Flow	-44.43	19.8	-37.85	-22.58
Capital Expenditures	-5.33	-5.71	-2.31	-7.02
Sale of Property, Plant & Equipment	0.03	0.01	0.09	0.05
Divestitures	46	-	-	-
Sale (Purchase) of Intangibles	-1.44	-0.01	-	-
Investment in Securities	20.67	-19.84	-	0.02
Other Investing Activities	-0.58	-5.64	14.84	-1.29
Investing Cash Flow	59.35	-31.19	12.62	-8.24
Long-Term Debt Issued	449.7	489.25	297.13	272.59
Long-Term Debt Repaid	-415.77	-464.29	-238.24	-226.41
Net Debt Issued (Repaid)	33.93	24.96	58.89	46.17
Issuance of Common Stock	-	7.74	-	-
Common Dividends Paid	-19.19	-20.45	-	-6.87
Other Financing Activities	-8.8	39.19	-7.06	0.38
Financing Cash Flow	5.94	51.44	51.83	39.69
Foreign Exchange Rate Adjustments	-0.08	-	-	-0.09
Net Cash Flow	20.79	40.05	26.61	8.78
Free Cash Flow	-49.75	14.09	-40.15	-29.6
Free Cash Flow Margin	-3.27%	0.97%	-2.11%	-2.85%
Free Cash Flow Per Share	-0.52	0.15	-0.43	-0.32
Cash Interest Paid	8.8	10.2	7.06	-
Cash Income Tax Paid	12.89	23.18	6.11	39.96
Levered Free Cash Flow	-92.41	-19.11	-51.56	-38.44
Unlevered Free Cash Flow	-86.92	-12.74	-47.15	-33.8
Change in Working Capital	-128.39	-86.92	-178.53	-45.26

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