Cash Flow Statement

8 Sheets · From 2023 to 2016
Configuration
In Million CNY. Margins, Growth Rates In %
Metric 2016 2017 2018 2019 2020 2021 2022 2023
Operating Activities
Operating Cash Flow (OCF)
108.00 47.00 356.00 452.00 308.00 343.00 541.00 684.00
Operating Cash (Net)
108.00 47.00 356.00 452.00 308.00 343.00 541.00 684.00
Accounts Receivable
-11.00 -159.00 2.00 -21.00 -26.00 -61.00 -45.00 3.00
Accounts Payable
11.00 159.00 -2.00 - - - - - - - - - -
Working Capital
- - - - - - - - - - - - - - - -
Investing Activities
Used Cash (Net)
-608.00 -252.00 -388.00 -2,705.00 1,151.00 -1,566.00 -1,377.00 -375.00
Capital Expenditure
-8.00 -32.00 -20.00 -277.00 -266.00 -79.00 -959.00 -173.00
Purchases of Investments
- - - - -85.00 -19,755.00 -12,387.00 -8,117.00 -8,923.00 -2,758.00
Sale/Maturity of Investment
- - - - - - 17,182.00 14,322.00 8,134.00 9,220.00 2,588.00
Property, Plant, Equipment (P&PE)
-8.00 -32.00 -20.00 -277.00 -266.00 -79.00 -959.00 -173.00
Acquisitions (Net)
-500.00 -75.00 40.00 -16.00 -287.00 -1,262.00 -899.00 -95.00
Other Investing Activities
-99.00 -144.00 -322.00 160.00 -228.00 -239.00 183.00 -201.00
Financing Activities
Used Cash (Net)
-663.00 -463.00 -767.00 -1,647.00 -55.00 -955.00 -460.00 -950.00
Debt Repayment
-42.00 - - - - -26.00 -27.00 -50.00 -583.00 -1,664.00
Dividends Paid
- - -60.00 -123.00 -327.00 -149.00 - - -158.00 -10.00
Common Stock
- - - - - - 6,126 147 1,096 -416 - -
Other Financing Activities
705.00 523.00 -241.00 1,974.00 94.00 955.00 618.00 -24.00
Cash Balances
Begin of Period
27.00 190.00 449.00 1,185.00 579.00 1,964.00 1,689.00 1,329.00
End of Period
190.00 449.00 1,185.00 579.00 1,964.00 1,689.00 1,329.00 691.00
Change
163.00 258.00 735.00 -605.00 1,384.00 -275.00 -359.00 -638.00
Non-Cash Balances
Depreciation and Amortization
14.00 35.00 42.00 112.00 130.00 169.00 261.00 284.00
Stock Based Compensation
- - - - - - 27.00 83.00 76.00 33.00 53.00
Other
-19.00 -21.00 -44.00 -69.00 -73.00 -166.00 159.00 58.00
Highlighted metrics
Free Cash Flow (FCF)
100.00 15.00 335.00 175.00 41.00 263.00 -417.00 510.00
Cash Conversion Cycle (CCC)
-25.00 -33.00 -58.00 -40.00 -21.00 25.00 -2.00 - -
Invested Capital
- - - - - - - - - - - - - - - -
Other Operating Inflows/Outflows