SHA:688308 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	57.3	166	242.08	222.22
Depreciation & Amortization	110.36	90.39	76	55.96
Other Amortization	9.89	5.85	7.05	5.19
Loss (Gain) From Sale of Assets	1.36	-0.24	0.78	1.18
Asset Writedown & Restructuring Costs	0.01	-	-	4.61
Loss (Gain) From Sale of Investments	-16.1	-19.49	-3.5	-7.77
Provision & Write-off of Bad Debts	4.86	6.75	7.61	0.74
Other Operating Activities	31.54	15.08	4.78	2.6
Change in Accounts Receivable	-63.98	-46.59	-470.33	-46.63
Change in Inventory	-154.81	-127.41	-105.64	-95.37
Change in Accounts Payable	10.49	-80.49	405.37	20.01
Change in Other Net Operating Assets	63.17	-13.37	10.55	-3.52
Operating Cash Flow	38.34	-9.15	172.88	159.53
Operating Cash Flow Growth	-	-	8.37%	26.97%
Capital Expenditures	-387.99	-441.84	-472.69	-347.81
Sale of Property, Plant & Equipment	1.83	0.41	4.24	2.79
Investment in Securities	230.92	-44.45	-285	-240
Other Investing Activities	3.38	11.2	8.2	1.39
Investing Cash Flow	-151.86	-474.67	-745.25	-583.63
Short-Term Debt Issued	645.04	-	-	-
Long-Term Debt Issued	150.13	862.73	207	60
Total Debt Issued	795.16	862.73	207	60
Short-Term Debt Repaid	-867.73	-	-	-
Long-Term Debt Repaid	-1	-232	-87	-74.08
Total Debt Repaid	-868.73	-232	-87	-74.08
Net Debt Issued (Repaid)	-73.56	630.73	120	-14.08
Issuance of Common Stock	4.8	21.97	800	-
Repurchase of Common Stock	-18.2	-11.93	-	-
Common Dividends Paid	-74.68	-86.05	-72.24	-33.43
Other Financing Activities	-18.63	-30	-13.35	-
Financing Cash Flow	-180.28	524.72	834.41	-47.52
Foreign Exchange Rate Adjustments	0.43	1.84	1.77	-0.96
Net Cash Flow	-293.37	42.73	263.81	-472.57
Free Cash Flow	-349.65	-450.99	-299.81	-188.28
Free Cash Flow Margin	-31.02%	-43.94%	-28.41%	-19.01%
Free Cash Flow Per Share	-2.20	-2.85	-2.12	-1.34
Cash Income Tax Paid	1.56	70.51	29.48	39.75
Levered Free Cash Flow	-451.69	-524.31	-179.63	-222.11
Unlevered Free Cash Flow	-440.68	-518.67	-178.11	-221.07
Change in Working Capital	-160.9	-273.5	-161.92	-125.19

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