SHA:688199 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	-53.76	-96.14	43.36	165.66
Depreciation & Amortization	142.08	114.46	91.03	68.22
Other Amortization	5.1	7.38	5.76	5.34
Loss (Gain) From Sale of Assets	6.55	0.04	-1.5	-0.01
Asset Writedown & Restructuring Costs	16.47	19.71	32.72	5.73
Loss (Gain) From Sale of Investments	-8.67	-16.2	-42.01	-48.8
Provision & Write-off of Bad Debts	2.76	1.5	-6.47	4.86
Other Operating Activities	62.82	30.74	40.41	20.28
Change in Accounts Receivable	-36.91	-62.14	65.3	-130
Change in Inventory	-61.59	79.49	-31.6	-131.7
Change in Accounts Payable	1.01	-7.97	-49.51	119.59
Change in Other Net Operating Assets	-1.2	1.98	-1.43	-1.36
Operating Cash Flow	74.14	71.39	144.06	73.05
Operating Cash Flow Growth	3.84%	-50.44%	97.21%	-61.75%
Capital Expenditures	-253.67	-240.24	-333.09	-471.9
Sale of Property, Plant & Equipment	4.38	0.37	6.93	0.01
Cash Acquisitions	-	-	-93.84	-93.81
Divestitures	-	12	-	-
Investment in Securities	190.32	263.71	181.33	725.67
Other Investing Activities	-	2	26.47	33.64
Investing Cash Flow	-58.98	37.83	-212.2	193.62
Long-Term Debt Issued	794.53	864.28	863.91	604.5
Total Debt Issued	794.53	864.28	863.91	604.5
Long-Term Debt Repaid	-778.94	-841.88	-622.96	-581.32
Total Debt Repaid	-778.94	-841.88	-622.96	-581.32
Net Debt Issued (Repaid)	15.6	22.4	240.95	23.18
Repurchase of Common Stock	-5.02	-9.98	-	-47.67
Common Dividends Paid	-28.65	-31.59	-84.53	-55.53
Dividends Paid	-28.65	-31.59	-84.53	-55.53
Other Financing Activities	-5.36	11.9	-3.14	29.68
Financing Cash Flow	-23.44	-7.27	153.28	-50.34
Foreign Exchange Rate Adjustments	7.27	2.89	4.36	-1.45
Net Cash Flow	-1.01	104.85	89.5	214.87
Free Cash Flow	-179.54	-168.85	-189.03	-398.85
Free Cash Flow Margin	-12.06%	-13.67%	-13.40%	-31.85%
Free Cash Flow Per Share	-1.10	-1.05	-1.17	-2.47
Cash Income Tax Paid	-22.51	-20.06	-73.53	-11.1
Levered Free Cash Flow	-167.16	-222.07	-127.38	-426.75
Unlevered Free Cash Flow	-145.01	-204.73	-113.52	-416.2
Change in Working Capital	-99.21	9.91	-19.25	-148.23

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