HKG:3686 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	284.63	97.54	85.84	95.14	81.12
Depreciation & Amortization	13.79	13.93	18.26	18.18	17.87
Other Amortization	0.17	0.32	0.37	0.39	0.45
Loss (Gain) From Sale of Assets	0.17	0.03	0.4	1.68	0.07
Loss (Gain) From Sale of Investments	-202.79	-12.93	-0.38	-12.13	21.14
Provision & Write-off of Bad Debts	-1.05	-0.51	-5.4	13.52	-0.06
Other Operating Activities	-1.86	-10.88	-9.58	-10.76	-6.74
Change in Accounts Receivable	-2.85	2.23	42.01	51.77	-12.83
Change in Inventory	1.53	0.63	6.92	0.96	-3.36
Change in Accounts Payable	-6.2	-2.13	-10.64	-12.17	-1.71
Change in Unearned Revenue	-3.98	-4.44	-8.61	9.45	-7.4
Change in Other Net Operating Assets	-0	-0	-0.09	-0	0.06
Operating Cash Flow	81.57	83.78	119.09	156.01	88.62
Operating Cash Flow Growth	-2.64%	-29.65%	-23.66%	76.05%	-15.77%
Capital Expenditures	-0.5	-0.88	-3.11	-1.23	-1.09
Sale of Property, Plant & Equipment	0.29	0.04	0.29	0.6	0.04
Divestitures	-	0.07	-	-	-
Sale (Purchase) of Intangibles	-0.06	-0.51	-0.07	-0.17	-0.02
Investment in Securities	-	-37.86	-65	88.84	-45.72
Other Investing Activities	1.86	7.28	12.77	7.38	4.04
Investing Cash Flow	1.59	-31.86	-55.12	95.43	-42.74
Long-Term Debt Repaid	-12.24	-12.17	-14.56	-14.3	-13.65
Total Debt Repaid	-12.24	-12.17	-14.56	-14.3	-13.65
Net Debt Issued (Repaid)	-12.24	-12.17	-14.56	-14.3	-13.65
Issuance of Common Stock	-	-	-	-	0.2
Common Dividends Paid	-42.18	-39.85	-23.2	-19.07	-22.76
Other Financing Activities	-1.94	-2.32	-2.31	-2.71	-2.19
Financing Cash Flow	-161.3	-360.15	-40.07	-36.08	-38.4
Net Cash Flow	-78.14	-308.23	23.91	215.36	7.48
Free Cash Flow	81.07	82.9	115.99	154.78	87.53
Free Cash Flow Growth	-2.21%	-28.53%	-25.06%	76.83%	-9.41%
Free Cash Flow Margin	25.31%	22.56%	33.62%	40.43%	20.32%
Free Cash Flow Per Share	0.08	0.08	0.11	0.15	0.09
Cash Interest Paid	1.94	2.32	2.31	2.71	2.19
Cash Income Tax Paid	28.35	39.68	37.04	32.77	32.26
Levered Free Cash Flow	62.16	77.23	106.73	130.09	64.6
Unlevered Free Cash Flow	63.38	78.68	108.17	131.79	65.97
Change in Working Capital	-11.5	-3.73	29.59	50	-25.24

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