Shenzhen Kiwi Instruments 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	-17.17	-19.07	37.96	239.7
Depreciation & Amortization	15.73	15.37	10.89	5.02
Other Amortization	2.67	1.28	0.8	1.45
Loss (Gain) From Sale of Assets	-0.22	-1.65	-0.01	0.01
Loss (Gain) From Sale of Investments	-21.23	-25.76	-8.77	-
Provision & Write-off of Bad Debts	0.42	0.23	-0.09	0.05
Other Operating Activities	-7.78	-5.92	-1.68	-0.6
Change in Accounts Receivable	-15.59	-101.21	-45.58	-3.4
Change in Inventory	-10.92	-8.42	-42.5	-78.63
Change in Accounts Payable	21.88	111.27	-15.42	9.89
Change in Other Net Operating Assets	35.92	20.78	13.57	10.94
Operating Cash Flow	3.42	-14.97	-51.36	184.39
Operating Cash Flow Growth	-	-	-	337.12%
Capital Expenditures	-9.14	-12.72	-59.04	-45.27
Sale of Property, Plant & Equipment	0	0.01	0	0
Cash Acquisitions	-	-29.18	-	-
Investment in Securities	137.7	328.5	-563.51	1.21
Other Investing Activities	22.89	21.1	-	-
Investing Cash Flow	151.45	307.71	-622.55	-44.06
Short-Term Debt Issued	11.1	42.9	-	-
Total Debt Issued	11.1	42.9	-	-
Short-Term Debt Repaid	-	-13.79	-	-
Long-Term Debt Repaid	-36.6	-7.21	-10.45	-3.85
Total Debt Repaid	-36.6	-20.99	-10.45	-3.85
Net Debt Issued (Repaid)	-25.51	21.91	-10.45	-3.85
Issuance of Common Stock	15.6	-	879.22	-
Repurchase of Common Stock	-5.17	-42.19	-	-
Common Dividends Paid	-0.25	-0.58	-0.04	-0.15
Other Financing Activities	-0.01	-	-17.5	-
Financing Cash Flow	-15.33	-20.87	851.23	-3.99
Foreign Exchange Rate Adjustments	0	0	0.04	-0
Net Cash Flow	139.54	271.87	177.37	136.33
Free Cash Flow	-5.72	-27.69	-110.39	139.12
Free Cash Flow Growth	-	-	-	261.62%
Free Cash Flow Margin	-0.83%	-4.79%	-21.00%	15.68%
Free Cash Flow Per Share	-0.08	-0.41	-1.77	2.69
Cash Income Tax Paid	-1.52	5.9	-11.23	51.79
Levered Free Cash Flow	-23.26	4.32	-148.01	57.2
Unlevered Free Cash Flow	-22.66	5.21	-147.33	57.53
Change in Working Capital	30.99	20.55	-90.47	-61.23

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