HKG:8329 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	6.17	25.01	24.13	54.35	35.96	36.59
Depreciation & Amortization	32.87	34.39	33.42	35.73	30.09	25.57
Other Amortization	0.18	0.18	0.22	0.22	0.18	0.13
Loss (Gain) From Sale of Assets	2.89	2.89	1.01	2.64	0.58	2
Asset Writedown & Restructuring Costs	-	-	16.9	-	-0.78	13.59
Provision & Write-off of Bad Debts	4.24	4.24	2.8	2.84	2.43	-0.13
Other Operating Activities	-11.16	-12.21	-5.77	16.85	-3.35	-4.46
Change in Accounts Receivable	32.07	10.45	5.89	-73.3	30.47	23.77
Change in Inventory	14.85	-3.19	-10.67	-45.53	3.84	1.97
Change in Accounts Payable	-38.55	-38.15	13.29	40.79	-147.03	0.14
Change in Unearned Revenue	0.8	0.8	-27.54	26.64	-24.74	-3.08
Change in Other Net Operating Assets	-	-	-	-	2.45	-2.45
Operating Cash Flow	44.37	24.41	53.69	61.22	-69.92	93.64
Operating Cash Flow Growth	-65.13%	-54.52%	-12.31%	-	-	55.16%
Capital Expenditures	-12.92	-19.13	-15.21	-19.69	-11.72	-31.32
Sale of Property, Plant & Equipment	-1.63	0.03	-	-	-	2.05
Cash Acquisitions	-	-	-	-	-63.68	-
Sale (Purchase) of Intangibles	-3.82	-3.08	-0.15	-0.02	-3.36	-6.64
Investment in Securities	70	-95	70	24	-110	-4
Other Investing Activities	2.41	2.56	6.26	6.47	7.19	9.22
Investing Cash Flow	54.05	-114.62	60.9	10.76	-181.57	-30.69
Short-Term Debt Issued	-	-	-	30	-	30
Long-Term Debt Issued	-	102.87	139.81	93.99	61.14	-
Total Debt Issued	96.21	102.87	139.81	123.99	61.14	30
Short-Term Debt Repaid	-	-	-20.25	-9.75	-	-60
Long-Term Debt Repaid	-	-92.75	-143.05	-113.96	-23.93	-1.54
Total Debt Repaid	-89.72	-92.75	-163.29	-123.71	-23.93	-61.54
Net Debt Issued (Repaid)	6.48	10.12	-23.49	0.28	37.21	-31.54
Other Financing Activities	-32.53	-8.69	-8.99	-9.3	29.54	-3.75
Financing Cash Flow	-271.03	1.43	-32.48	-9.02	66.75	-35.29
Net Cash Flow	-172.62	-88.78	82.11	62.95	-184.74	27.67
Free Cash Flow	31.45	5.28	38.47	41.53	-81.64	62.32
Free Cash Flow Growth	-71.15%	-86.27%	-7.35%	-	-	126.82%
Free Cash Flow Margin	3.17%	0.51%	3.61%	4.21%	-9.73%	6.04%
Free Cash Flow Per Share	0.02	0.00	0.02	0.03	-0.05	0.04
Cash Interest Paid	4.68	4.85	5.34	6.38	4.12	0.75
Cash Income Tax Paid	14.09	21.51	19.82	11.68	8.39	20.11
Levered Free Cash Flow	33.32	3.7	7.27	43.17	27.51	51.96
Unlevered Free Cash Flow	36.36	6.88	10.75	47.56	30.38	52.48
Change in Working Capital	9.18	-30.09	-19.04	-51.4	-135.02	20.35

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