SHA:688401 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	190.86	148.8	119.78	52.31
Depreciation & Amortization	101.02	84.16	81.61	79.42
Other Amortization	6.65	4.46	4.43	3.53
Loss (Gain) From Sale of Assets	-0.54	0.61	-0.19	-0.09
Asset Writedown & Restructuring Costs	0.01	1.1	0	0.12
Loss (Gain) From Sale of Investments	-1.87	-5.65	-2.16	-
Provision & Write-off of Bad Debts	4.02	1.79	1.76	1.13
Other Operating Activities	18.94	18.05	22.48	10.54
Change in Accounts Receivable	-68.01	-48.7	53.05	3.62
Change in Inventory	-9.9	-60.32	-12.01	-31.98
Change in Accounts Payable	23.22	22.29	29.53	16.78
Change in Other Net Operating Assets	3.19	-	-	0.58
Operating Cash Flow	266.95	166.69	298.56	134.46
Operating Cash Flow Growth	60.15%	-44.17%	122.05%	19.34%
Capital Expenditures	-254.27	-338.32	-114.93	-135.44
Sale of Property, Plant & Equipment	3.54	0.11	0.4	0.31
Investment in Securities	34.56	-13	-250	-
Other Investing Activities	0.99	-118.11	0.55	-
Investing Cash Flow	-215.17	-469.32	-363.98	-135.13
Long-Term Debt Issued	297	452.65	85.79	65.82
Long-Term Debt Repaid	-161.73	-328.64	-289.22	-88.26
Net Debt Issued (Repaid)	135.27	124.01	-203.43	-22.44
Issuance of Common Stock	-	-	783.95	-
Repurchase of Common Stock	-49.58	-1.08	-	-
Common Dividends Paid	-63.47	-44.03	-24.27	-25.58
Dividends Paid	-63.47	-44.03	-24.27	-25.58
Other Financing Activities	-211.49	-5.68	-21.73	41.18
Financing Cash Flow	-189.27	73.22	534.52	-6.84
Foreign Exchange Rate Adjustments	-5.32	-2.28	-0.84	-1.22
Net Cash Flow	-142.81	-231.68	468.26	-8.73
Free Cash Flow	12.68	-171.63	183.63	-0.99
Free Cash Flow Margin	1.45%	-25.52%	28.69%	-0.20%
Free Cash Flow Per Share	0.07	-0.89	1.13	-0.01
Cash Income Tax Paid	19.66	48.3	-66.55	44.31
Levered Free Cash Flow	-186.61	-117.39	55.18	-133.4
Unlevered Free Cash Flow	-176.94	-108.84	69.49	-117.62
Change in Working Capital	-52.13	-86.63	70.83	-12.5

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