Ningxia Western Venture Industrial Co.,Ltd. (SHE:000557)

SHE:000557 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Net Income	-	242.4	237.98	225.67	171.68
Depreciation & Amortization	-	191.17	202.58	144.68	147.79
Other Amortization	-	0.63	0.59	0.14	0.07
Loss (Gain) From Sale of Assets	-	-	-0.01	-	0.04
Asset Writedown & Restructuring Costs	-	3.09	42.61	21.26	2.26
Loss (Gain) From Sale of Investments	-	-3.1	-7.25	3.3	4.75
Provision & Write-off of Bad Debts	-	-1.12	1.84	-0.25	0.74
Other Operating Activities	-	-0.23	4.62	-15.68	5.67
Change in Accounts Receivable	-	216.58	83.41	-257.51	-98.91
Change in Inventory	-	-1.17	-3.42	-7.97	1.37
Change in Accounts Payable	-	12.39	-14.43	109.48	-60.46
Operating Cash Flow	-	662.51	548.84	223.34	172.19
Operating Cash Flow Growth	-	20.71%	145.74%	29.70%	-0.50%
Capital Expenditures	-	-287.08	-24.93	-20.63	-9.52
Sale of Property, Plant & Equipment	-	-	0.27	0.21	0.11
Investment in Securities	-	-	-	-	5
Investing Cash Flow	-	-287.08	-24.66	-20.43	-4.41
Other Financing Activities	-	28.33	-22.52	-1.39	1.92
Financing Cash Flow	-	28.33	-22.52	-1.39	1.92
Net Cash Flow	-	403.76	501.67	201.52	169.69
Free Cash Flow	-	375.43	523.91	202.71	162.67
Free Cash Flow Growth	-	-28.34%	158.46%	24.61%	49.07%
Free Cash Flow Margin	-	22.54%	29.34%	16.39%	18.16%
Free Cash Flow Per Share	-	0.26	0.36	0.14	0.11
Cash Income Tax Paid	-	118.66	143.28	115.5	87.15
Levered Free Cash Flow	-	218.07	590.56	162.71	191.26
Unlevered Free Cash Flow	-	218.07	591.63	162.86	191.26
Change in Net Working Capital	-	-155.08	-224.22	137.03	80.36

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.