CHBOD Cash Flow Statement

Financials in millions CNY. Fiscal year is July - June.

Millions CNY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Net Income	3.57	200.01	-10.8	-18.9	-369.09	-158.45	Upgrade
Depreciation & Amortization	6.13	5.14	2.52	1.72	3.87	4.55	Upgrade
Loss (Gain) From Sale of Assets	-	-	0.08	0.13	-0.04	-	Upgrade
Asset Writedown & Restructuring Costs	-25.7	-25.7	-38.11	-12.53	322.91	-	Upgrade
Provision & Write-off of Bad Debts	-0.18	-0.18	0.01	-0	-0.14	-	Upgrade
Other Operating Activities	33.6	-160.33	73.95	25.81	26.94	148.32	Upgrade
Change in Accounts Receivable	-7.95	-7.95	-6.4	3.4	-3.29	-	Upgrade
Change in Inventory	-0.32	-0.32	-0.99	-	0.77	-	Upgrade
Change in Accounts Payable	7.56	7.56	3.62	4.44	16.98	-	Upgrade
Change in Unearned Revenue	28.21	28.21	-	-	-	-	Upgrade
Change in Other Net Operating Assets	-17.57	-17.57	-0.44	-3.98	1.4	-	Upgrade
Operating Cash Flow	27.33	28.86	23.44	-0.47	0.11	-5.58	Upgrade
Operating Cash Flow Growth	1017.04%	23.13%	-	-	-	-	Upgrade
Capital Expenditures	-26.49	-26.49	-23.28	-	-	-	Upgrade
Other Investing Activities	-0.04	0	0.01	0	-0.4	-0.41	Upgrade
Investing Cash Flow	-26.54	-26.49	-23.26	0	-0.4	-0.41	Upgrade
Short-Term Debt Issued	-	-	4.1	-	-	-	Upgrade
Total Debt Issued	-	-	4.1	-	3.6	-	Upgrade
Long-Term Debt Repaid	-	-3.47	-1.06	-0.25	-	-	Upgrade
Total Debt Repaid	-3.47	-3.47	-1.06	-0.25	-3.86	-	Upgrade
Net Debt Issued (Repaid)	-3.47	-3.47	3.05	-0.25	-0.26	-	Upgrade
Other Financing Activities	3.83	-	-	-	-0.33	-3.29	Upgrade
Financing Cash Flow	0.37	-3.47	3.05	-0.25	-0.58	-3.29	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	-0.03	6.24	Upgrade
Net Cash Flow	1.16	-1.1	3.22	-0.71	-0.91	-3.05	Upgrade
Free Cash Flow	0.84	2.37	0.16	-0.47	0.11	-5.58	Upgrade
Free Cash Flow Growth	-	1350.92%	-	-	-	-	Upgrade
Free Cash Flow Margin	1.41%	4.97%	0.28%	-6.90%	-	-83.77%	Upgrade
Free Cash Flow Per Share	0.01	0.04	0.01	-0.04	0.01	-0.51	Upgrade
Cash Interest Paid	-	-	-	-	0.33	-	Upgrade
Cash Income Tax Paid	-	-	0.03	0.76	-	-	Upgrade
Levered Free Cash Flow	-31.68	-116.78	-17.37	-1.5	-	-19.58	Upgrade
Unlevered Free Cash Flow	-28.86	-114.76	-10.07	11.76	-	-6.58	Upgrade
Change in Net Working Capital	-5.56	80.28	-15.94	-17.36	-	-15.31	Upgrade

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