Newtrend Group Holding Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	64.23	43.41	44.66	122.02
Depreciation & Amortization	39.3	38.83	34.69	37.75
Asset Writedown & Restructuring Costs	0.8	0.3	0.23	18.26
Loss (Gain) From Sale of Investments	-	-	-0.29	-1.21
Provision & Write-off of Bad Debts	8.96	5.7	0.8	1.11
Other Operating Activities	10.96	-1.35	-7.27	33.59
Change in Accounts Receivable	-172.36	-112.54	-15.94	-1.47
Change in Inventory	-1.71	2.02	-14.11	17.76
Change in Accounts Payable	18.65	26.12	-3.09	-24.86
Change in Unearned Revenue	8.45	4.89	-6.94	-6.16
Change in Other Net Operating Assets	4.3	-3.08	-6.55	-4.4
Operating Cash Flow	-18.42	4.3	26.2	192.4
Operating Cash Flow Growth	-	-83.59%	-86.38%	-
Capital Expenditures	-101.74	-79.72	-68.42	-46.8
Sale of Property, Plant & Equipment	0.05	0.03	1.38	0.79
Divestitures	-	-	-	1.08
Investment in Securities	-	-	0.29	1.21
Other Investing Activities	6.25	7.6	9.8	0.39
Investing Cash Flow	-95.45	-72.08	-56.96	-43.33
Long-Term Debt Issued	-	98.6	93.8	131.7
Short-Term Debt Repaid	-	-	-1.75	-17.6
Long-Term Debt Repaid	-	-84.25	-122.12	-151.44
Total Debt Repaid	-98.19	-84.25	-123.87	-169.04
Net Debt Issued (Repaid)	61.41	14.36	-30.07	-37.34
Common Dividends Paid	-	-	-11.13	-8.57
Other Financing Activities	-16.82	-7.07	-3.46	-5.65
Financing Cash Flow	227.89	7.29	-44.66	-51.56
Foreign Exchange Rate Adjustments	5.38	1.43	2.37	-1.77
Net Cash Flow	119.4	-59.07	-73.05	95.75
Free Cash Flow	-120.16	-75.42	-42.22	145.6
Free Cash Flow Margin	-17.50%	-13.26%	-9.45%	19.12%
Free Cash Flow Per Share	-1.39	-0.88	-0.49	1.70
Cash Interest Paid	6.93	2.74	3.46	5.65
Cash Income Tax Paid	3.95	7.97	13.98	9.32
Levered Free Cash Flow	-	-87.89	-60.97	-
Unlevered Free Cash Flow	-	-86.15	-58.8	-
Change in Working Capital	-142.67	-82.58	-46.62	-19.13

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