ICkey (Shanghai) Internet and Technology Co.,Ltd. (SHE:301563)

SHE:301563 Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	114.22	88.27	78.61	135.63	161.21	30.82
Depreciation & Amortization	21.55	21.55	23.01	21.51	14.58	3.88
Other Amortization	3.59	3.59	4.74	5.29	3.5	1.63
Loss (Gain) From Sale of Assets	0.11	0.11	0.51	0.04	0.01	0.68
Asset Writedown & Restructuring Costs	8.32	8.32	12.89	17.4	9.65	4.34
Loss (Gain) From Sale of Investments	-	-	-	-	-0.18	-1.53
Provision & Write-off of Bad Debts	6.64	6.64	0.99	1.81	4.86	-
Other Operating Activities	-163.31	2.79	4.57	13.78	4.43	1.28
Change in Accounts Receivable	-66.27	-66.27	-1.28	34.04	-327.4	-160.94
Change in Inventory	-78.5	-78.5	12.09	49.16	-148.28	-52.63
Change in Accounts Payable	34.19	34.19	-58.41	-89.17	214.71	92.45
Change in Other Net Operating Assets	-	-	-	1.49	1.88	3.49
Operating Cash Flow	-119.7	20.44	75.17	188.17	-50.66	-68.78
Operating Cash Flow Growth	-	-72.80%	-60.05%	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Capital Expenditures	-11.97	-9.19	-12.06	-77.7	-88.5	-18.38
Sale of Property, Plant & Equipment	0.3	0.01	0.04	0.07	0.03	1.03
Investment in Securities	-	-	-	-	51.96	-73.63
Other Investing Activities	0.72	-	-	-	0.47	0.59
Investing Cash Flow	-10.95	-9.18	-12.02	-77.63	-36.03	-90.39

Financing Activities

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Short-Term Debt Issued	-	-	-	-	-	92.53
Long-Term Debt Issued	-	285.79	238.36	365.82	245.5	-
Total Debt Issued	567.77	285.79	238.36	365.82	245.5	92.53
Short-Term Debt Repaid	-	-	-	-	-	-26.5
Long-Term Debt Repaid	-	-279	-369.96	-379.7	-85.65	-
Total Debt Repaid	-380.3	-279	-369.96	-379.7	-85.65	-26.5
Net Debt Issued (Repaid)	187.47	6.79	-131.59	-13.89	159.84	66.03
Issuance of Common Stock	405.25	-	-	-	-	121.2
Common Dividends Paid	-3.02	-1.9	-3.51	-12.13	-3.27	-0.88
Other Financing Activities	-30.77	-18.53	-6.67	-20.6	-22.23	0.4
Financing Cash Flow	558.93	-13.64	-141.77	-46.61	134.34	186.75

Net Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Foreign Exchange Rate Adjustments	-0.38	-0.4	0.49	3.29	-2.51	-4.05
Net Cash Flow	427.9	-2.77	-78.13	67.21	45.14	23.53

Free Cash Flow

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Free Cash Flow	-131.67	11.25	63.11	110.47	-139.16	-87.16
Free Cash Flow Growth	-	-82.17%	-42.87%	-	-	-
Free Cash Flow Margin	-4.45%	0.44%	2.39%	2.55%	-3.63%	-5.68%
Free Cash Flow Per Share	-2.07	0.18	0.99	1.74	-2.19	-1.44
Levered Free Cash Flow	-	-22	10.39	22.51	-148.65	-106.96
Unlevered Free Cash Flow	-	-20.24	13.26	31.26	-145.67	-106.15

Additional Metrics

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash Income Tax Paid	139.19	127.02	161.63	324.93	303.73	127.79
Change in Working Capital	-110.83	-110.83	-50.15	-7.29	-248.7	-110.39

Data Source: S&P Global Market Intelligence Last updated: Oct 28, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 6, 2026

Data Sources Report a data error