SHA:688690 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	82.84	68.57	275.13	188.09
Depreciation & Amortization	73.22	53.54	33.64	23.11
Other Amortization	10.28	3.88	2.06	0.73
Loss (Gain) From Sale of Assets	8.21	-18.85	0	-0.08
Asset Writedown & Restructuring Costs	25.54	27	0.18	0.41
Loss (Gain) From Sale of Investments	-2.41	-10.67	-66.98	-10.76
Provision & Write-off of Bad Debts	10.81	-0.82	6.94	2.25
Other Operating Activities	21.57	8.74	7.17	1.88
Change in Accounts Receivable	-108.14	14.97	-142.1	-81.39
Change in Inventory	-36.49	-63.41	-70.77	-75.21
Change in Accounts Payable	9.39	-43.84	18.14	100.36
Change in Other Net Operating Assets	45.63	105.22	54.4	9.88
Operating Cash Flow	133.06	125.53	111.89	157.56
Operating Cash Flow Growth	5.99%	12.19%	-28.99%	118.21%
Capital Expenditures	-139.41	-124.55	-155.72	-47.21
Sale of Property, Plant & Equipment	6.81	30.43	0.79	0.02
Cash Acquisitions	-73.64	-	-100.43	-
Investment in Securities	285.44	45.55	-101.68	42.03
Other Investing Activities	-105	-	-150	-295.74
Investing Cash Flow	-25.8	-48.57	-507.04	-300.91
Long-Term Debt Issued	21.78	113.68	126	25
Long-Term Debt Repaid	-110.4	-77.86	-20.76	-6.59
Net Debt Issued (Repaid)	-88.62	35.82	105.24	18.41
Issuance of Common Stock	-	24.06	194.92	324.29
Repurchase of Common Stock	-61	-	-	-
Common Dividends Paid	-24.13	-46.9	-31.3	-0.43
Other Financing Activities	-1.94	-0.33	-1.1	-11.99
Financing Cash Flow	-175.69	12.65	267.76	330.28
Foreign Exchange Rate Adjustments	0.13	0.52	2.46	-0.48
Net Cash Flow	-68.3	90.13	-124.92	186.46
Free Cash Flow	-6.36	0.98	-43.83	110.35
Free Cash Flow Growth	-	-	-	298.72%
Free Cash Flow Margin	-0.81%	0.17%	-6.21%	24.72%
Free Cash Flow Per Share	-0.02	0.00	-0.11	0.29
Cash Income Tax Paid	82.8	95.45	89.59	55.4
Levered Free Cash Flow	-65	-4.3	-148.17	76.03
Unlevered Free Cash Flow	-63.68	-2.8	-144.98	76.78
Change in Working Capital	-97	-5.86	-146.26	-48.07

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