Cash Flow Statement

6 Sheets · From 2023 to 2018
Configuration
In Million CNY. Margins, Growth Rates In %
Metric 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
215.00 319.00 453.00 767.00 542.00 631.00
Operating Cash (Net)
215.00 319.00 453.00 767.00 542.00 631.00
Accounts Receivable
- - -180.00 -270.00 -179.00 -131.00 - -
Accounts Payable
- - 180.00 270.00 179.00 131.00 - -
Working Capital
- - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-437.00 -640.00 -1,634.00 -2,182.00 -1,407.00 -973.00
Capital Expenditure
-441.00 -710.00 -1,485.00 -2,261.00 -1,489.00 -827.00
Purchases of Investments
-75.00 - - -114.00 -36.00 - - -49.00
Sale/Maturity of Investment
25.00 75.00 - - 51.00 16.00 - -
Property, Plant, Equipment (P&PE)
-441.00 -710.00 -1,485.00 -2,261.00 -1,489.00 -827.00
Acquisitions (Net)
- - -64.00 -21.00 -49.00 -97.00 -100.00
Other Investing Activities
54.00 59.00 -13.00 114.00 162.00 -973.00
Financing Activities
Used Cash (Net)
-234.00 -433.00 -1,570.00 -1,371.00 -541.00 -315.00
Debt Repayment
- - -21.00 -190.00 -164.00 -1,195.00 -483.00
Dividends Paid
- - -68.00 -21.00 -228.00 - - -21.00
Common Stock
- - - - - - - - - - - -
Other Financing Activities
234.00 523.00 1,782.00 1,764.00 1,736.00 16.00
Cash Balances
Begin of Period
125.00 137.00 249.00 638.00 596.00 273.00
End of Period
137.00 249.00 638.00 596.00 273.00 246.00
Change
12.00 112.00 389.00 -42.00 -323.00 -26.00
Non-Cash Balances
Depreciation and Amortization
17.00 47.00 91.00 159.00 222.00 257.00
Stock Based Compensation
- - - - - - - - - - - -
Other
-8.00 1.00 -29.00 -14.00 32.00 101.00
Highlighted metrics
Free Cash Flow (FCF)
-226.00 -391.00 -1,032.00 -1,494.00 -946.00 -196.00
Cash Conversion Cycle (CCC)
-50.00 97.00 76.00 79.00 97.00 48.00
Invested Capital
- - - - - - - - - - - -
Other Operating Inflows/Outflows