HKG:8073 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	13.01	11.37	-39.78	-13.1	-18.21	0.58
Depreciation & Amortization	9.65	8.91	11.22	12.4	14.58	14.85
Other Amortization	-	-	4.86	4.33	-	-
Loss (Gain) From Sale of Assets	-0.28	-0.28	-0.02	-0.64	-0.03	-0
Asset Writedown & Restructuring Costs	-	-	-	0.72	-	-
Stock-Based Compensation	-	-	-0.34	-0.97	0.37	-0.29
Provision & Write-off of Bad Debts	2.49	2.49	45.21	0.83	25.21	-2.98
Other Operating Activities	31.86	2.51	-13.49	-5.66	-7.6	-10.29
Change in Accounts Receivable	-12.27	-12.27	-24.99	14.43	-18.33	-10.51
Change in Inventory	-11.03	-11.03	6.76	1.6	3	-7.25
Change in Accounts Payable	19.69	19.69	21.17	-11.05	17.17	3.72
Change in Unearned Revenue	0.58	0.58	-0.35	0.99	0.8	-
Change in Other Net Operating Assets	-3.7	-3.7	-5.2	-1.26	-1.53	-4.45
Operating Cash Flow	50.01	18.29	5.06	2.62	15.42	-16.61
Operating Cash Flow Growth	-	261.82%	92.72%	-82.99%	-	-
Capital Expenditures	-22.22	-6.04	-8.11	-10.65	-5.99	-5.48
Sale of Property, Plant & Equipment	2.47	1.33	0.4	2.19	0.5	0.08
Cash Acquisitions	-	-	-	0	0.24	-
Sale (Purchase) of Intangibles	-	-	-	-0.03	-	-
Investment in Securities	-	-	-	2	-	5
Other Investing Activities	-5.94	-6.01	0.14	8.42	10.44	-2.62
Investing Cash Flow	-25.7	-10.72	-7.57	1.94	5.19	-3.02
Short-Term Debt Issued	-	-	-	-	1.54	7.37
Long-Term Debt Issued	-	12	20	39.85	-	-
Total Debt Issued	5	12	20	39.85	1.54	7.37
Short-Term Debt Repaid	-	-	-	-7.98	-	-
Long-Term Debt Repaid	-	-11.84	-30.51	-2.39	-3.04	-0.92
Total Debt Repaid	-40.09	-11.84	-30.51	-10.37	-3.04	-0.92
Net Debt Issued (Repaid)	-35.09	0.16	-10.51	29.47	-1.51	6.45
Common Dividends Paid	-	-	-	-	-	-5.08
Other Financing Activities	-3.64	-2.18	-2.07	-1.45	-0.53	-0.39
Financing Cash Flow	-38.73	-2.02	-12.58	28.02	-2.04	0.98
Foreign Exchange Rate Adjustments	0.18	0.01	-0.04	0.2	-0.11	0.01
Net Cash Flow	-14.23	5.56	-15.13	32.78	18.46	-18.64
Free Cash Flow	27.79	12.25	-3.05	-8.02	9.43	-22.09
Free Cash Flow Margin	22.30%	11.21%	-3.57%	-10.28%	7.18%	-21.98%
Free Cash Flow Per Share	0.05	0.02	-0.01	-0.01	0.02	-0.04
Cash Interest Paid	2.18	2.18	2.07	1.45	0.53	0.39
Cash Income Tax Paid	0.37	0.37	-	0.06	0.2	2.43
Levered Free Cash Flow	-4.53	-3.36	20.41	-1.06	28.17	-15.15
Unlevered Free Cash Flow	-3.49	-2	21.7	-0.15	28.51	-14.91
Change in Working Capital	-6.72	-6.72	-2.61	4.71	1.11	-18.49

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.