SHA:603062 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	Mar '25 Mar 31, 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	232.73	210.86	166.96	260	325.61	175.65
Depreciation & Amortization	14.81	14.81	14.24	14.17	-	-
Other Amortization	1.91	1.91	1.04	0.33	-	-
Loss (Gain) From Sale of Assets	0.76	0.76	0.31	0.24	-	-
Loss (Gain) From Sale of Investments	-22.81	-22.81	-1.87	-1.77	-	-
Provision & Write-off of Bad Debts	41.07	41.07	14.02	-14.3	-	-
Other Operating Activities	134.36	5.36	9.9	14.34	-757.02	-187.53
Change in Accounts Receivable	-937.16	-937.16	-648.47	-291.98	-	-
Change in Inventory	-31.17	-31.17	-32.42	21.22	-	-
Change in Accounts Payable	787.64	787.64	430.83	262.06	-	-
Change in Other Net Operating Assets	-2.43	-2.43	6.67	15.63	-	-
Operating Cash Flow	205.93	55.08	-41.42	283.01	-431.41	-11.88
Capital Expenditures	-128.8	-130.65	-15.15	-16.06	-39.51	-10.34
Sale of Property, Plant & Equipment	0.69	0.85	-	-	2.77	-
Investment in Securities	-97.61	383.89	-1,071	5.6	-5.6	-
Other Investing Activities	24.37	20.6	0.13	1.77	6.93	3.87
Investing Cash Flow	-201.35	274.69	-1,086	-8.69	-35.41	-6.47
Long-Term Debt Issued	-	153.38	61.81	429.37	915.11	395.8
Long-Term Debt Repaid	-	-16.27	-89.83	-463.24	-238	-189.49
Net Debt Issued (Repaid)	139.16	137.11	-28.02	-33.87	677.11	206.31
Issuance of Common Stock	-	-	1,454	-	-	7.5
Repurchase of Common Stock	-70	-70	-	-	-	-
Common Dividends Paid	-201.71	-201.42	-132.36	-149.91	-135.78	-14.18
Other Financing Activities	0.51	12.62	-5.12	44	-66.17	-158.43
Financing Cash Flow	-132.04	-121.7	1,288	-139.78	475.17	41.2
Foreign Exchange Rate Adjustments	-0.01	-0.01	-0.04	-0.44	-0.1	0.03
Miscellaneous Cash Flow Adjustments	-	-	-	-	0	-0
Net Cash Flow	-127.47	208.06	160.61	134.1	8.25	22.88
Free Cash Flow	77.13	-75.58	-56.57	266.94	-470.92	-22.22
Free Cash Flow Margin	3.41%	-3.53%	-4.96%	19.25%	-23.66%	-2.36%
Free Cash Flow Per Share	0.72	-0.71	-0.66	3.30	-5.81	-0.33
Cash Income Tax Paid	98.7	85.81	74.82	142.18	150.45	61.27
Levered Free Cash Flow	113.34	-114.14	-76.73	515.64	-165.33	-
Unlevered Free Cash Flow	114.5	-113.07	-75.05	523.58	-150.12	-
Change in Net Working Capital	-80.97	125.18	185.1	-337.64	364.84	-

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.