SHA:688156 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	-56.55	26.97	25.93	75.54
Depreciation & Amortization	45.82	35.04	26.37	24.94
Other Amortization	1.58	0.25	7.2	7.55
Loss (Gain) From Sale of Assets	0.36	0	-0.87	-1.1
Asset Writedown & Restructuring Costs	-0.39	0.15	0.34	0.01
Loss (Gain) From Sale of Investments	-0.66	-2.22	-5.29	-5.08
Provision & Write-off of Bad Debts	32.17	27.02	16.57	7.19
Other Operating Activities	3.96	8.59	16.51	5.22
Change in Accounts Receivable	60.44	-11.74	-41.12	-94.43
Change in Inventory	-20.94	-44.21	-23.3	-12.89
Change in Accounts Payable	5.76	-54.98	-15.07	33.54
Change in Other Net Operating Assets	-0.67	-0.52	0.09	6.05
Operating Cash Flow	53.45	-19.13	3.49	44.81
Operating Cash Flow Growth	-	-	-92.21%	90.46%
Capital Expenditures	-341.39	-322.67	-149.21	-59.29
Sale of Property, Plant & Equipment	3.13	4.15	1.87	2.11
Divestitures	-	-	1.89	-
Investment in Securities	89.08	29.93	-54.28	-60.82
Other Investing Activities	2.81	25.29	-13.09	4.97
Investing Cash Flow	-246.38	-263.3	-212.81	-113.03
Long-Term Debt Issued	413.79	214.19	167.5	45.11
Total Debt Issued	413.79	214.19	167.5	45.11
Long-Term Debt Repaid	-186	-100	-33.61	-30
Total Debt Repaid	-186	-100	-33.61	-30
Net Debt Issued (Repaid)	227.8	114.19	133.89	15.11
Issuance of Common Stock	-	109.58	6.3	-
Common Dividends Paid	-22.14	-18.71	-31.17	-19.89
Dividends Paid	-22.14	-18.71	-31.17	-19.89
Other Financing Activities	34.15	-7.42	-0.3	-1.12
Financing Cash Flow	239.8	197.64	108.72	-5.9
Net Cash Flow	46.87	-84.79	-100.6	-74.12
Free Cash Flow	-287.95	-341.8	-145.72	-14.48
Free Cash Flow Margin	-103.72%	-97.36%	-42.60%	-3.79%
Free Cash Flow Per Share	-2.85	-3.55	-1.57	-0.16
Cash Income Tax Paid	-2.75	19.25	17.55	15.99
Levered Free Cash Flow	-348.8	-203.16	-112.25	-30.8
Unlevered Free Cash Flow	-341.47	-198.91	-110.92	-29.94
Change in Working Capital	27.17	-114.92	-83.26	-69.45

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