SHA:688047 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	-625.35	-329.44	51.75	236.8
Depreciation & Amortization	62.61	91.11	81.28	60.31
Other Amortization	73.73	39.27	39.72	18.76
Loss (Gain) From Sale of Assets	0	0	0	-0.01
Asset Writedown & Restructuring Costs	0.02	0.11	2.29	0.06
Loss (Gain) From Sale of Investments	-21.21	-39.1	-19.03	-0.48
Provision & Write-off of Bad Debts	104.27	34.37	21	1.44
Other Operating Activities	144.96	18.14	5.51	3.7
Change in Accounts Receivable	-27	110.99	-421.9	-259.12
Change in Inventory	-77.33	-242.74	-335.78	-106.23
Change in Accounts Payable	46.71	2.08	-106.64	51.05
Change in Other Net Operating Assets	23.87	-39.68	-64.76	-2.08
Operating Cash Flow	-335.01	-410.33	-769.05	3.84
Operating Cash Flow Growth	-	-	-	-96.72%
Capital Expenditures	-71.63	-111.07	-87.25	-226.89
Sale of Property, Plant & Equipment	0.32	8.5	0	0.03
Investment in Securities	434.1	209.21	-1,180	1.09
Other Investing Activities	21.59	47.98	14.15	0.57
Investing Cash Flow	384.38	154.62	-1,253	-225.21
Short-Term Debt Issued	-	147.21	-	-
Total Debt Issued	-	147.21	-	-
Short-Term Debt Repaid	-90.6	-56.61	-	-
Long-Term Debt Repaid	-10.45	-9.79	-6.31	-2.9
Total Debt Repaid	-101.05	-66.39	-6.31	-2.9
Net Debt Issued (Repaid)	-101.05	80.81	-6.31	-2.9
Issuance of Common Stock	-	-	2,439	-
Repurchase of Common Stock	-12.01	-33.07	-	-
Other Financing Activities	-	-	-18.45	-9.77
Financing Cash Flow	-113.06	47.74	2,415	-12.67
Net Cash Flow	-63.69	-207.97	392.01	-234.04
Free Cash Flow	-406.64	-521.4	-856.3	-223.06
Free Cash Flow Margin	-80.64%	-103.11%	-115.93%	-18.57%
Free Cash Flow Per Share	-1.01	-1.30	-2.32	-0.62
Cash Income Tax Paid	4.55	2.31	34.24	56.6
Levered Free Cash Flow	-137.96	-325.5	-777.41	-362.67
Unlevered Free Cash Flow	-137.96	-324.95	-777.15	-362.67
Change in Working Capital	-74.03	-224.78	-951.58	-316.75

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