HKG:9978 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	-76.93	-60.61	18.16	20.2
Depreciation & Amortization	9.93	9.12	9.74	9.02
Loss (Gain) From Sale of Assets	0.05	-0.03	1.84	0.1
Asset Writedown & Restructuring Costs	8.76	-	-	-
Provision & Write-off of Bad Debts	90.06	101.06	8.42	5.02
Other Operating Activities	-12.33	-14.78	2.37	-3.87
Change in Accounts Receivable	-24.26	-21.18	-13.27	-47.2
Change in Accounts Payable	3.11	-2.29	17.77	17.59
Change in Unearned Revenue	2.12	3.55	1.39	13.85
Change in Other Net Operating Assets	11.47	-10.02	-29.35	-32.52
Operating Cash Flow	11.98	4.82	17.06	-17.83
Operating Cash Flow Growth	148.44%	-71.75%	-	-
Capital Expenditures	-2.2	-4.73	-1.28	-4.09
Sale of Property, Plant & Equipment	0.29	0.06	0.01	0.01
Cash Acquisitions	-6.19	-	-8.68	-19.65
Divestitures	-	-	-0	-
Sale (Purchase) of Real Estate	-0.32	-3.99	-	-
Investment in Securities	-1.42	-1.26	-3.37	-0.5
Other Investing Activities	1.02	-1.22	-7.06	1.15
Investing Cash Flow	-8.82	-11.15	-20.39	-23.08
Short-Term Debt Issued	-	4.27	75.73	-
Total Debt Issued	-	4.27	75.73	-
Short-Term Debt Repaid	-19.93	-20.07	-40	-
Long-Term Debt Repaid	-0.3	-0.2	-0.54	-2.2
Total Debt Repaid	-20.23	-20.27	-40.54	-2.2
Net Debt Issued (Repaid)	-20.23	-16	35.19	-2.2
Common Dividends Paid	-	-	-	-3.36
Other Financing Activities	-6.28	-7.37	-4.38	-1.64
Financing Cash Flow	-26.51	-23.37	30.81	-7.2
Foreign Exchange Rate Adjustments	-0.02	0.14	-0.14	-0.03
Net Cash Flow	-23.37	-29.55	27.34	-48.14
Free Cash Flow	9.78	0.09	15.78	-21.92
Free Cash Flow Growth	11007.95%	-99.44%	-	-
Free Cash Flow Margin	2.65%	0.02%	3.08%	-3.84%
Free Cash Flow Per Share	0.02	-	0.04	-0.06
Cash Interest Paid	0.62	1.37	1.19	0.26
Cash Income Tax Paid	2.46	3.83	2.81	15.57
Levered Free Cash Flow	51.13	35.52	0.8	-23.73
Unlevered Free Cash Flow	51.87	36.44	1.54	-23.57
Change in Working Capital	-7.56	-29.93	-23.47	-48.28

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