Baotou Huazi Industry 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	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	39.31	25.45	18.88	-165.08	9.97	-125.3
Depreciation & Amortization	27.01	27.01	25.85	17.61	10.4	10.29
Other Amortization	2.25	2.25	0.62	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0.67	0.45	-	-0.1
Asset Writedown & Restructuring Costs	0.88	0.88	0.32	-	-	0.04
Loss (Gain) From Sale of Investments	-20.95	-20.95	-31.15	131.33	-52.56	90.87
Provision & Write-off of Bad Debts	0.06	0.06	-3.04	5.65	0.37	-0.04
Other Operating Activities	-56	-20.53	13.57	19.86	10.22	2.9
Change in Accounts Receivable	389.94	389.94	5.9	-98.96	1.46	9.75
Change in Inventory	94.89	94.89	47.88	-177.69	-0.17	2.34
Change in Accounts Payable	-315.49	-315.49	48.56	49.97	2.51	-0.59
Operating Cash Flow	117.87	139.48	110.13	-224.75	-17.71	-7.91
Operating Cash Flow Growth	3.06%	26.65%	-	-	-	-
Capital Expenditures	-230.67	-352.2	-174.33	-15.83	-0.29	-0.05
Sale of Property, Plant & Equipment	4.83	0.88	2.54	-	-	0.11
Investment in Securities	-0.08	301.55	20.21	-0	46.21	9.04
Other Investing Activities	-	0.11	118.05	20.79	19.53	22.15
Investing Cash Flow	-225.93	-49.67	-33.52	4.96	65.46	31.25
Short-Term Debt Issued	-	44.6	70	190	-	-
Long-Term Debt Issued	-	64	-	-	-	-
Total Debt Issued	218.74	108.6	70	190	-	-
Short-Term Debt Repaid	-	-180.18	-78.77	-20.79	-	-
Long-Term Debt Repaid	-	-25.19	-16.75	-8.31	-	-7.15
Total Debt Repaid	-88.74	-205.36	-95.51	-29.1	-	-7.15
Net Debt Issued (Repaid)	130.01	-96.76	-25.51	160.9	-	-7.15
Common Dividends Paid	-5.06	-3.04	-9.74	-10.73	-	-7.27
Other Financing Activities	16.92	4.42	-	-	-	-
Financing Cash Flow	141.87	-95.38	-35.25	150.17	-	-14.42
Foreign Exchange Rate Adjustments	0.01	0.01	0.22	-	-	-0
Net Cash Flow	33.82	-5.56	41.57	-69.62	47.74	8.92
Free Cash Flow	-112.81	-212.72	-64.2	-240.58	-18.01	-7.95
Free Cash Flow Margin	-21.83%	-41.25%	-10.07%	-65.29%	-42.63%	-20.59%
Free Cash Flow Per Share	-0.23	-0.44	-0.13	-0.50	-0.04	-0.02
Cash Income Tax Paid	17.91	31.71	39.54	9.82	2.3	2.05
Levered Free Cash Flow	-110.46	42.61	-77.36	-225.69	6.81	1.62
Unlevered Free Cash Flow	-98.87	48.74	-67.64	-220.41	6.81	1.62
Change in Working Capital	125.31	125.31	85.75	-234.56	3.89	13.44

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