Novoprotein Scientific 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	-54.42	12.84	90.72	149.01
Depreciation & Amortization	31.32	22.55	20.46	9.2
Other Amortization	6.11	1.58	1.38	0.78
Loss (Gain) From Sale of Assets	-0.14	-0	-0.04	-0.03
Asset Writedown & Restructuring Costs	6.7	0.09	0.08	0.15
Loss (Gain) From Sale of Investments	-2.76	-17.19	-4.16	-0.85
Provision & Write-off of Bad Debts	2.09	-1.58	1.22	3.9
Other Operating Activities	4.48	36.9	19.63	15.17
Change in Accounts Receivable	14.64	62.8	-57.73	-52.73
Change in Inventory	-14.81	-41.26	-51.84	-30.96
Change in Accounts Payable	10.76	-8.62	-15.18	-29.11
Change in Other Net Operating Assets	12.63	10.48	7.01	7
Operating Cash Flow	13.32	69.16	3.38	70.97
Operating Cash Flow Growth	-80.75%	1948.16%	-95.24%	-27.26%
Capital Expenditures	-44.88	-44.94	-36.77	-69.95
Sale of Property, Plant & Equipment	0	0.01	0.01	0
Investment in Securities	-129.34	-56.6	-963.3	25
Other Investing Activities	16.15	20.11	0.6	1
Investing Cash Flow	-158.06	-81.42	-999.45	-43.95
Long-Term Debt Repaid	-26.5	-17.32	-11.34	-4.85
Total Debt Repaid	-26.5	-17.32	-11.34	-4.85
Net Debt Issued (Repaid)	-26.5	-17.32	-11.34	-4.85
Issuance of Common Stock	-	-	1,742	117.67
Repurchase of Common Stock	-10.35	-	-	-
Common Dividends Paid	-35.09	-35.09	-	-16.29
Other Financing Activities	-0.63	-1.52	2.51	-2
Financing Cash Flow	-72.56	-53.93	1,733	94.53
Foreign Exchange Rate Adjustments	0.62	0.54	2.64	-0.79
Net Cash Flow	-216.69	-65.65	739.94	120.75
Free Cash Flow	-31.57	24.22	-33.39	1.02
Free Cash Flow Growth	-	-	-	-98.82%
Free Cash Flow Margin	-24.75%	15.81%	-12.62%	0.30%
Free Cash Flow Per Share	-0.45	0.34	-0.58	0.03
Cash Income Tax Paid	15.27	2.63	58.63	71.24
Levered Free Cash Flow	-21.19	0.36	-68.42	-40.11
Unlevered Free Cash Flow	-18.95	2.6	-65.89	-38.99
Change in Working Capital	19.94	13.97	-125.93	-106.35

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