SHA:688661 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	-8.71	-20.94	38.13	103.35
Depreciation & Amortization	41.72	30.5	16.75	8.14
Other Amortization	11.36	8.65	5.18	3.6
Loss (Gain) From Sale of Assets	-0.1	0.85	-0.04	-
Asset Writedown & Restructuring Costs	5.84	0.08	0.04	0.85
Loss (Gain) From Sale of Investments	-6.43	-12	-7.4	-4.61
Provision & Write-off of Bad Debts	4.21	3.04	-0.93	-0.02
Other Operating Activities	15.43	9.7	1.28	1.12
Change in Accounts Receivable	-83.17	-35.8	29.42	-15.99
Change in Inventory	-41.78	-21.83	-22.71	-8.22
Change in Accounts Payable	84.32	40.18	9.89	11.17
Operating Cash Flow	14.05	-11.06	67.69	103.65
Operating Cash Flow Growth	-	-	-34.69%	104.64%
Capital Expenditures	-108.96	-102.4	-90.75	-168.68
Sale of Property, Plant & Equipment	0.18	0.87	0.08	0.12
Cash Acquisitions	-	-4.86	-	-
Investment in Securities	-497.57	635.39	-497.6	-203
Other Investing Activities	7.04	14.15	-38.17	3.18
Investing Cash Flow	-599.3	543.15	-626.44	-368.38
Short-Term Debt Issued	12	29.76	-	-
Long-Term Debt Issued	-	-	-	43
Total Debt Issued	12	29.76	-	43
Short-Term Debt Repaid	-29.76	-	-	-
Long-Term Debt Repaid	-4.4	-1.01	-43.91	-
Total Debt Repaid	-34.16	-1.01	-43.91	-
Net Debt Issued (Repaid)	-22.16	28.75	-43.91	43
Issuance of Common Stock	-	-	691	315.68
Common Dividends Paid	-8.23	-14.42	-41.86	-6.4
Other Financing Activities	-	-	-0.58	-2.31
Financing Cash Flow	-30.39	14.33	604.64	349.97
Foreign Exchange Rate Adjustments	-0.55	1.74	1.41	-1.11
Net Cash Flow	-616.19	548.17	47.31	84.13
Free Cash Flow	-94.9	-113.46	-23.06	-65.03
Free Cash Flow Margin	-16.68%	-39.71%	-7.99%	-17.57%
Free Cash Flow Per Share	-0.62	-0.75	-0.17	-0.51
Cash Income Tax Paid	-6.71	-9.86	-12.23	6.65
Levered Free Cash Flow	-86.54	-200.86	-61.6	-107.3
Unlevered Free Cash Flow	-85.76	-200.75	-60.95	-107.27
Change in Working Capital	-49.27	-30.94	14.68	-8.78

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