SHA:688239 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	188.61	185.58	183.37	138.94
Depreciation & Amortization	69.9	61.42	36.53	22.05
Other Amortization	3.51	1.13	1.17	0.43
Loss (Gain) From Sale of Assets	0.53	-0.41	-	-0.01
Asset Writedown & Restructuring Costs	0.11	0.07	0.32	5.66
Loss (Gain) From Sale of Investments	-0.97	0.32	0.18	5.82
Provision & Write-off of Bad Debts	25.77	14.02	14.81	2.01
Other Operating Activities	74.69	87.43	62.04	40.5
Change in Accounts Receivable	-300.76	-235.36	-107.65	-355.64
Change in Inventory	-49.53	-133.93	-262.39	-192.43
Change in Accounts Payable	146.73	85.75	92.46	282.42
Change in Other Net Operating Assets	-15.81	83.41	45.84	-
Operating Cash Flow	144.39	142.79	48.86	-53.32
Operating Cash Flow Growth	1.12%	192.24%	-	-
Capital Expenditures	-180.24	-220.82	-227.32	-379.9
Sale of Property, Plant & Equipment	0.12	0.04	0.14	-
Cash Acquisitions	-64.97	-	-	-
Investment in Securities	-	-63.04	-1.25	-1.65
Other Investing Activities	14.63	-	-7.38	-
Investing Cash Flow	-230.46	-283.82	-235.81	-381.55
Long-Term Debt Issued	633.76	564.43	740.99	535.83
Long-Term Debt Repaid	-675.69	-504.55	-423.35	-515.15
Net Debt Issued (Repaid)	-41.93	59.88	317.63	20.68
Issuance of Common Stock	676.08	188.56	94.98	375.38
Repurchase of Common Stock	-29.68	-1.81	-	-
Common Dividends Paid	-57.89	-72.5	-53.69	-17.16
Dividends Paid	-57.89	-72.5	-53.69	-17.16
Other Financing Activities	-5.55	-12.71	-	110.94
Financing Cash Flow	541.03	161.43	358.92	489.84
Foreign Exchange Rate Adjustments	4.96	-1.4	1.46	0.12
Net Cash Flow	459.92	18.99	173.44	55.08
Free Cash Flow	-35.85	-78.03	-178.46	-433.22
Free Cash Flow Margin	-1.99%	-3.71%	-12.27%	-45.14%
Free Cash Flow Per Share	-0.19	-0.42	-0.98	-2.71
Cash Income Tax Paid	51.29	43.89	47.61	12.17
Levered Free Cash Flow	-301.78	-349.25	-85.15	-269.55
Unlevered Free Cash Flow	-281.18	-331.26	-70.85	-261.33
Change in Working Capital	-217.76	-206.79	-249.56	-268.72

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