SHA:688191 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	51.34	41.53	27.99	70.47
Depreciation & Amortization	15.58	17.83	12.92	7.32
Other Amortization	5.12	3.72	4.33	2.84
Loss (Gain) From Sale of Assets	-0.16	-0.06	-0.02	-
Asset Writedown & Restructuring Costs	0.01	0	0	-0
Loss (Gain) From Sale of Investments	-7.01	-5.5	-3.65	-1.65
Provision & Write-off of Bad Debts	11.22	10.4	8.09	13.64
Other Operating Activities	7.38	-0.39	10.45	2.49
Change in Accounts Receivable	-148.83	-82.38	-6.02	-290.49
Change in Inventory	-50.16	-14.2	38.84	-59.48
Change in Accounts Payable	177.27	128.31	-75.37	212.72
Change in Other Net Operating Assets	15.93	16.63	13.97	-1.77
Operating Cash Flow	73.16	110.04	27.46	-50.76
Operating Cash Flow Growth	-33.52%	300.77%	-	-
Capital Expenditures	-30.26	-41.64	-16.07	-115.95
Sale of Property, Plant & Equipment	0.38	0.08	0.02	0.06
Investment in Securities	-21.43	-160.05	-30.05	-
Other Investing Activities	7.11	5.19	3.7	1.65
Investing Cash Flow	-44.2	-196.42	-42.4	-114.24
Short-Term Debt Issued	80.42	50	30	-
Total Debt Issued	80.42	50	30	-
Short-Term Debt Repaid	-151.9	-30	-	-22.29
Long-Term Debt Repaid	-4.4	-	-	-0.83
Total Debt Repaid	-156.3	-30	-	-23.12
Net Debt Issued (Repaid)	-75.89	20	30	-23.12
Issuance of Common Stock	16.64	-	3.85	396.36
Common Dividends Paid	-46.1	-19.29	-23.08	-30.86
Other Financing Activities	6.96	0.2	2.1	-15.31
Financing Cash Flow	-98.39	0.91	12.87	327.06
Net Cash Flow	-69.43	-85.47	-2.08	162.06
Free Cash Flow	42.9	68.41	11.39	-166.7
Free Cash Flow Growth	-37.29%	500.54%	-	-
Free Cash Flow Margin	4.42%	8.57%	1.70%	-25.41%
Free Cash Flow Per Share	0.19	0.30	0.05	-0.79
Cash Income Tax Paid	52.31	29.33	34.68	31.63
Levered Free Cash Flow	4.22	77.08	-23.85	-204.34
Unlevered Free Cash Flow	5.42	77.68	-23.73	-204.15
Change in Working Capital	-10.31	42.51	-32.66	-145.86

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