SHA:688153 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	-23.73	112.29	53.39	-68.42
Depreciation & Amortization	103.05	95.15	67.52	34.31
Other Amortization	25.49	21.37	17.48	9.51
Loss (Gain) From Sale of Assets	-1.42	0	-1.09	-
Asset Writedown & Restructuring Costs	0.01	-	-	-1.08
Loss (Gain) From Sale of Investments	10.11	24.17	-8.34	-5.79
Provision & Write-off of Bad Debts	0	-0	-0.29	-0.45
Other Operating Activities	-3.22	49.06	18.18	9.78
Change in Accounts Receivable	97.53	-390.89	106.21	-85.56
Change in Inventory	-133.41	290.42	60.01	-661.36
Change in Accounts Payable	-429.81	460.47	-559.1	206.47
Change in Other Net Operating Assets	43.35	87.25	158.5	589.73
Operating Cash Flow	-318.26	743.82	-88.64	31.71
Operating Cash Flow Growth	-	-	-	-83.32%
Capital Expenditures	-223.98	-135.7	-203.79	-228.31
Sale of Property, Plant & Equipment	0.57	1.58	1.85	-
Investment in Securities	11.05	50	-111.85	-
Other Investing Activities	-7.4	-22.95	8.15	5.79
Investing Cash Flow	-219.76	-107.08	-305.64	-222.52
Short-Term Debt Issued	303.61	157.9	390.48	-
Long-Term Debt Issued	-	-	-	168.59
Total Debt Issued	303.61	157.9	390.48	168.59
Short-Term Debt Repaid	-110.42	-226.62	-372.26	-
Long-Term Debt Repaid	-24.17	-16.55	-13.49	-88.43
Total Debt Repaid	-134.59	-243.17	-385.75	-88.43
Net Debt Issued (Repaid)	169.03	-85.27	4.73	80.16
Issuance of Common Stock	17.4	14.56	2,537	-
Repurchase of Common Stock	-72.36	-	-	-
Common Dividends Paid	-25.41	-3.4	-5.4	-1.41
Dividends Paid	-25.41	-3.4	-5.4	-1.41
Other Financing Activities	0.28	-0	-23.98	-0.28
Financing Cash Flow	88.94	-74.1	2,512	78.47
Foreign Exchange Rate Adjustments	3.91	9.05	35.67	-7.11
Net Cash Flow	-445.15	571.69	2,153	-119.45
Free Cash Flow	-542.23	608.11	-292.43	-196.6
Free Cash Flow Margin	-25.78%	20.40%	-12.78%	-5.60%
Free Cash Flow Per Share	-1.37	1.46	-0.77	-0.55
Cash Income Tax Paid	-92.57	-75.7	-216.3	-255.9
Levered Free Cash Flow	-553.59	468.29	-338.03	-127.06
Unlevered Free Cash Flow	-550.71	471.32	-333.91	-125.4
Change in Working Capital	-428.55	441.78	-235.5	53.85

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