HG Semiconductor 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	-156.82	-150.72	-101.29	-446.83
Depreciation & Amortization	16.47	18.42	13.29	8.79
Other Amortization	0.18	0.11	0.06	0.05
Loss (Gain) From Sale of Assets	16.06	3.64	-	-
Asset Writedown & Restructuring Costs	15.45	50.87	-	374.41
Loss (Gain) From Sale of Investments	0.79	0.31	0.47	0.06
Stock-Based Compensation	35.33	3.85	10.95	54
Provision & Write-off of Bad Debts	42.92	1.33	1.6	-2.88
Other Operating Activities	-20.69	10.92	1.57	-3.47
Change in Accounts Receivable	-7.47	7.25	18.52	19.92
Change in Inventory	-10.23	8.25	-23.33	2.8
Change in Accounts Payable	8.9	-22.12	23.53	-3.59
Change in Other Net Operating Assets	-10.55	44.71	-40.21	-63.2
Operating Cash Flow	-69.67	-23.19	-94.84	-59.94
Capital Expenditures	-13.21	-108.49	-61.66	-9.28
Sale of Property, Plant & Equipment	3.51	-	-	-
Sale (Purchase) of Intangibles	-0.39	-0.15	-7.93	0.05
Investment in Securities	17.61	-	15.81	-208.24
Other Investing Activities	0.05	0.07	0.08	0.06
Investing Cash Flow	7.57	-108.57	-53.7	-217.41
Short-Term Debt Issued	10	74	41.14	7
Total Debt Issued	10	74	41.14	7
Short-Term Debt Repaid	-10	-10	-7	-13
Long-Term Debt Repaid	-2.55	-6.21	-6.94	-1.65
Total Debt Repaid	-12.55	-16.21	-13.94	-14.65
Net Debt Issued (Repaid)	-2.55	57.79	27.2	-7.65
Issuance of Common Stock	-	32.54	50.35	394.6
Other Financing Activities	24.02	46.83	-2.01	-1.15
Financing Cash Flow	21.47	137.16	75.54	385.81
Foreign Exchange Rate Adjustments	0.12	0.09	3.16	-3.99
Net Cash Flow	-40.51	5.49	-69.85	104.47
Free Cash Flow	-82.88	-131.68	-156.5	-69.22
Free Cash Flow Margin	-110.09%	-148.63%	-178.82%	-54.88%
Free Cash Flow Per Share	-0.10	-0.20	-0.28	-0.14
Cash Interest Paid	1.09	8.17	2.01	1.15
Cash Income Tax Paid	0.07	-0.02	-	3.76
Levered Free Cash Flow	-35.41	-186.24	-119.37	-1.64
Unlevered Free Cash Flow	-34.73	-181.14	-118.12	-0.93
Change in Working Capital	-19.35	38.09	-21.49	-44.07

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