SHA:688692 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	361.87	296.08	269	443.51
Depreciation & Amortization	26.92	28.39	31.75	25.19
Other Amortization	1.93	1.31	1.2	0.68
Loss (Gain) From Sale of Assets	-0	-0	-0	-0
Asset Writedown & Restructuring Costs	0.49	0.44	0.27	0.17
Provision & Write-off of Bad Debts	14.88	7.56	5.49	11.86
Other Operating Activities	-1.68	-2.59	-3.1	-4.19
Change in Accounts Receivable	-84.54	-32.12	-41.91	-176.26
Change in Inventory	70.86	-0.96	-25.5	29.8
Change in Accounts Payable	88.14	52.95	-21.11	-63.39
Change in Other Net Operating Assets	-	-	-	8.31
Operating Cash Flow	473.5	345.75	208.97	283.05
Operating Cash Flow Growth	36.95%	65.46%	-26.17%	-
Capital Expenditures	-132.28	-75.12	-41.82	-6.75
Sale of Property, Plant & Equipment	0	-	0	0.01
Sale (Purchase) of Intangibles	-0.21	-3.71	-	-
Other Investing Activities	-	-	-0	-
Investing Cash Flow	-132.49	-78.83	-41.82	-6.75
Long-Term Debt Repaid	-15.99	-14.05	-	-15
Net Debt Issued (Repaid)	-15.99	-14.05	-	-15
Issuance of Common Stock	1,602	-	-	-
Common Dividends Paid	-83.6	-	-68.4	-14.44
Other Financing Activities	24.49	-	-13.57	-8.37
Financing Cash Flow	1,527	-14.05	-81.97	-37.81
Net Cash Flow	1,868	252.88	85.18	238.49
Free Cash Flow	341.22	270.63	167.15	276.3
Free Cash Flow Growth	26.08%	61.91%	-39.50%	-
Free Cash Flow Margin	32.67%	34.07%	24.29%	37.19%
Free Cash Flow Per Share	3.44	3.18	1.97	3.25
Cash Income Tax Paid	88.43	61.86	77.49	76.72
Levered Free Cash Flow	225.27	144.33	66.73	-
Unlevered Free Cash Flow	225.27	144.33	67.11	-
Change in Working Capital	69.1	14.56	-95.64	-194.15

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