SHA:688255 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	31.24	24.87	37.11	59.85
Depreciation & Amortization	11.84	8.8	6.8	6.67
Other Amortization	0.52	-	-	-
Loss (Gain) From Sale of Assets	0.03	0.01	-0.02	0.01
Asset Writedown & Restructuring Costs	0.03	0.14	5.11	3.01
Loss (Gain) From Sale of Investments	-10.78	-17.52	-25.68	-2.16
Provision & Write-off of Bad Debts	0.42	2.94	-	-
Other Operating Activities	8.12	3.73	-1.47	0.62
Change in Accounts Receivable	25.52	-74.88	-15.26	-19.44
Change in Inventory	-36.58	22.19	-51.47	-30.84
Change in Accounts Payable	-40.4	75.07	8.8	-35.32
Change in Other Net Operating Assets	15.79	-	-	-
Operating Cash Flow	1.99	43.36	-36.67	-18.05
Operating Cash Flow Growth	-95.40%	-	-	-
Capital Expenditures	-19.4	-61.79	-34.22	-2.02
Sale of Property, Plant & Equipment	0.04	0.05	0.04	0.01
Investment in Securities	-144.12	232	209	-744
Other Investing Activities	21.18	9.84	20.56	-
Investing Cash Flow	-142.3	180.1	195.37	-746.01
Short-Term Debt Issued	-	-	-	30
Long-Term Debt Issued	-	20	-	-
Total Debt Issued	-	20	-	30
Short-Term Debt Repaid	-	-	-	-30
Long-Term Debt Repaid	-	-20	-	-
Total Debt Repaid	-	-20	-	-30
Issuance of Common Stock	-	-	-	864.43
Repurchase of Common Stock	-52.95	-55.9	-	-
Common Dividends Paid	-15.71	-20.39	-39.99	-
Dividends Paid	-15.71	-20.39	-39.99	-
Other Financing Activities	-	-	-12.32	-19.64
Financing Cash Flow	-68.65	-76.28	-52.31	844.78
Foreign Exchange Rate Adjustments	1.26	0.18	1.47	-0.32
Net Cash Flow	-207.7	147.36	107.87	80.4
Free Cash Flow	-17.41	-18.43	-70.89	-20.07
Free Cash Flow Margin	-3.13%	-3.83%	-18.00%	-3.70%
Free Cash Flow Per Share	-0.16	-0.17	-0.65	-0.23
Cash Interest Paid	-	-	-	0.29
Cash Income Tax Paid	6.31	-2.53	7.26	19.34
Levered Free Cash Flow	-32.26	-28.94	-88.84	-34.88
Unlevered Free Cash Flow	-32.26	-28.94	-88.84	-34.7
Change in Working Capital	-39.43	20.37	-58.52	-86.04

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