HKG:8502 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	65.62	59.14	64.09	57.21
Depreciation & Amortization	24.62	23.36	23.4	27.39
Loss (Gain) From Sale of Assets	0.06	-0.18	-0.02	-0.13
Asset Writedown & Restructuring Costs	1.29	-0.82	-0.78	-2.93
Provision & Write-off of Bad Debts	0	-	-	-
Other Operating Activities	16.31	9.36	18.8	24.02
Change in Accounts Receivable	-3.3	0.59	-0.73	-3.33
Change in Inventory	-0	-0.58	-0.38	0.11
Change in Accounts Payable	-1.23	-2.6	0.63	0.66
Change in Unearned Revenue	-15.9	-1.07	-6.09	2.45
Change in Other Net Operating Assets	-2.05	5.78	2.31	21.65
Operating Cash Flow	76.89	89.54	100.06	129.78
Operating Cash Flow Growth	-14.13%	-10.52%	-22.90%	4.54%
Capital Expenditures	-5.74	-5.05	-14.37	-20.27
Sale of Property, Plant & Equipment	1.04	0.5	0.04	-
Sale (Purchase) of Real Estate	0.33	-14.88	-0.54	-7.84
Investment in Securities	-163.96	-5.39	-50.33	-
Other Investing Activities	8.68	41.43	4.79	2.8
Investing Cash Flow	-159.65	16.62	-60.41	-25.31
Long-Term Debt Repaid	-0.5	-0.48	-0.45	-0.41
Total Debt Repaid	-0.5	-0.48	-0.45	-0.41
Net Debt Issued (Repaid)	-0.5	-0.48	-0.45	-0.41
Common Dividends Paid	-	-43.81	-	-
Other Financing Activities	9.92	-16.06	-16.89	4.56
Financing Cash Flow	9.42	-60.35	-17.33	4.15
Net Cash Flow	-73.35	45.8	22.31	108.63
Free Cash Flow	71.14	84.49	85.69	109.51
Free Cash Flow Growth	-15.80%	-1.40%	-21.76%	24.50%
Free Cash Flow Margin	40.18%	48.67%	45.73%	66.04%
Free Cash Flow Per Share	0.09	0.11	0.11	0.14
Cash Interest Paid	0.08	0.01	0.04	0.07
Cash Income Tax Paid	13.51	22.64	19.16	9.4
Levered Free Cash Flow	66.44	68.13	66.4	84.2
Unlevered Free Cash Flow	66.49	68.14	66.42	84.24
Change in Working Capital	-31.01	-1.32	-5.44	24.23

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