SHA:688432 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	232.9	254.18	351.33	148.36
Depreciation & Amortization	87.84	85.39	84.11	74.76
Other Amortization	3.02	0.3	-	-
Loss (Gain) From Sale of Assets	-0.08	0	-	0.23
Asset Writedown & Restructuring Costs	0.89	0.26	0.7	1.25
Loss (Gain) From Sale of Investments	-8.35	-33.12	4.43	-0.85
Stock-Based Compensation	6.36	-	-	-
Provision & Write-off of Bad Debts	0.86	0.29	-0.24	0.34
Other Operating Activities	-21.41	-36.59	-51.68	36.22
Change in Accounts Receivable	-154.69	-72.63	75.41	-227.58
Change in Inventory	-0.99	65.31	-98.29	-50.57
Change in Accounts Payable	96.5	-13.06	28.61	356.9
Change in Other Net Operating Assets	-13.61	22.07	35.98	-16.31
Operating Cash Flow	229.37	266.64	430.35	322.74
Operating Cash Flow Growth	-13.98%	-38.04%	33.34%	33.73%
Capital Expenditures	-218.67	-106.88	-175.98	-307.63
Sale of Property, Plant & Equipment	0.01	-	-	0.01
Investment in Securities	-560	-957.2	-648	-
Other Investing Activities	43.04	49.58	64.09	97.87
Investing Cash Flow	-735.62	-1,014	-759.89	-209.75
Long-Term Debt Repaid	-3.39	-3.79	-2.17	-1.98
Total Debt Repaid	-3.39	-3.79	-2.17	-1.98
Net Debt Issued (Repaid)	-3.39	-3.79	-2.17	-1.98
Issuance of Common Stock	-	-	1,678	350
Repurchase of Common Stock	-35.94	-	-	-
Common Dividends Paid	-12.44	-74.86	-	-
Other Financing Activities	-13.79	-42.85	-19.77	1.57
Financing Cash Flow	-65.56	-121.5	1,656	349.59
Foreign Exchange Rate Adjustments	0.53	3.86	50.47	-7.8
Net Cash Flow	-571.27	-865.49	1,377	454.78
Free Cash Flow	10.7	159.77	254.38	15.11
Free Cash Flow Growth	-93.30%	-37.19%	1583.27%	-
Free Cash Flow Margin	1.07%	16.63%	21.64%	1.74%
Free Cash Flow Per Share	0.01	0.13	0.23	0.01
Cash Income Tax Paid	31.98	31.66	-54.22	-105.62
Levered Free Cash Flow	44.49	67.25	-3.64	-395.44
Unlevered Free Cash Flow	44.7	67.39	-3.56	-395.32
Change in Working Capital	-72.66	-4.07	41.71	62.44

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