Suzhou Huazhijie Telecom 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	160.14	153.5	121.46	100.7
Depreciation & Amortization	21.84	21.84	21.24	19.48
Other Amortization	3.32	3.32	2.44	2.92
Loss (Gain) From Sale of Assets	0	0	0.02	0
Asset Writedown & Restructuring Costs	9.57	9.57	6.15	0.35
Loss (Gain) From Sale of Investments	-0.39	-0.39	-0.4	-0.99
Other Operating Activities	61.8	-8.26	-11.16	-16.29
Change in Accounts Receivable	-141.78	-141.78	-29.36	106.59
Change in Inventory	-102.26	-102.26	-19.57	69.78
Change in Accounts Payable	167.67	167.67	15.94	-100.51
Change in Other Net Operating Assets	1.31	1.31	1.17	0.25
Operating Cash Flow	174.98	98.28	107.18	182.18
Operating Cash Flow Growth	-	-8.30%	-41.17%	-
Capital Expenditures	-30.22	-30.35	-23.36	-36.15
Sale of Property, Plant & Equipment	1.43	1.43	0.08	2.91
Investment in Securities	-	-	48.53	-9
Other Investing Activities	0	0.39	0.4	0.99
Investing Cash Flow	-28.79	-28.53	25.65	-41.26
Long-Term Debt Issued	-	-	-	25.47
Long-Term Debt Repaid	-	-	-	-87.46
Net Debt Issued (Repaid)	-	-	-	-61.99
Common Dividends Paid	-	-	-	-101.06
Other Financing Activities	-49.39	2.63	-27.45	21.45
Financing Cash Flow	-49.39	2.63	-27.45	-141.6
Foreign Exchange Rate Adjustments	5.95	5.08	3.88	10.51
Miscellaneous Cash Flow Adjustments	0	0	-0	-0
Net Cash Flow	102.75	77.47	109.26	9.83
Free Cash Flow	144.76	67.94	83.82	146.02
Free Cash Flow Growth	-	-18.95%	-42.60%	-
Free Cash Flow Margin	11.07%	5.52%	8.95%	14.33%
Free Cash Flow Per Share	1.93	0.91	1.12	1.94
Cash Income Tax Paid	-	-25.99	-2.22	-30.5
Levered Free Cash Flow	-	23.48	33.56	-
Unlevered Free Cash Flow	-	23.88	33.96	-
Change in Net Working Capital	-	69.16	40.63	-

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