SHA:688299 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	-29.44	95.42	113.43	186.79
Depreciation & Amortization	113.03	83.48	66.09	55.29
Other Amortization	1.09	0.77	1.23	1.36
Loss (Gain) From Sale of Assets	0.58	-0.34	-0.02	0.13
Asset Writedown & Restructuring Costs	41.1	0.23	2.18	-
Loss (Gain) From Sale of Investments	2.09	-6.23	3.09	-13.06
Provision & Write-off of Bad Debts	3.66	5.73	7.29	10.4
Other Operating Activities	51.07	28.12	-10.72	16.14
Change in Accounts Receivable	-45.33	-126.63	14.55	-38.55
Change in Inventory	-27.27	-92.15	-65.23	-88.51
Change in Accounts Payable	70.41	111.19	-51.07	43.11
Change in Other Net Operating Assets	-	-	4.94	44.4
Operating Cash Flow	182.24	99.21	87.23	210.98
Operating Cash Flow Growth	83.69%	13.73%	-58.65%	-20.65%
Capital Expenditures	-298.26	-510.81	-456.07	-227.21
Sale of Property, Plant & Equipment	5.61	1.93	0.02	0.07
Investment in Securities	40	3.25	145.5	200
Other Investing Activities	0.92	-0.85	0.34	13.36
Investing Cash Flow	-251.73	-506.48	-310.2	-13.78
Long-Term Debt Issued	249.23	469.64	176.13	50
Total Debt Issued	249.23	469.64	176.13	50
Long-Term Debt Repaid	-144.31	-110	-50	-20
Total Debt Repaid	-144.31	-110	-50	-20
Net Debt Issued (Repaid)	104.92	359.64	126.13	30
Issuance of Common Stock	-	48.6	22.38	35.51
Repurchase of Common Stock	-50.1	-20.01	-30.01	-
Common Dividends Paid	-35.42	-29.62	-30.59	-28.7
Dividends Paid	-35.42	-29.62	-30.59	-28.7
Other Financing Activities	1.16	-0.66	-1.01	-
Financing Cash Flow	20.56	357.95	86.9	36.81
Foreign Exchange Rate Adjustments	3.47	5.96	13.06	-6.31
Net Cash Flow	-45.47	-43.36	-123.01	227.69
Free Cash Flow	-116.03	-411.6	-368.83	-16.23
Free Cash Flow Margin	-8.68%	-32.84%	-31.99%	-1.25%
Free Cash Flow Per Share	-0.39	-1.47	-1.30	-0.06
Cash Income Tax Paid	-4.28	-9.5	7.02	-3.86
Levered Free Cash Flow	-200.64	-440.69	-388.93	-123.81
Unlevered Free Cash Flow	-190.04	-437.92	-388.17	-123.52
Change in Working Capital	-0.94	-107.96	-95.35	-46.07

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