SHA:600243 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	-78.71	-89.94	-159.26	-152.69	-111.75	28.96
Depreciation & Amortization	20.11	20.11	21.88	32.88	45.84	39.94
Other Amortization	2.56	2.56	1.8	5.02	4.11	3.26
Loss (Gain) From Sale of Assets	0.12	0.12	-1.89	-1.78	2.41	-27.82
Asset Writedown & Restructuring Costs	11.46	11.46	76.1	53.19	27.14	5.94
Loss (Gain) From Sale of Investments	14.65	14.65	-3.63	-31.69	-4.51	-151.85
Provision & Write-off of Bad Debts	3	3	5.16	0.37	5.54	4.6
Other Operating Activities	45.97	24.57	29.86	61.85	82.13	50.28
Change in Accounts Receivable	45.55	45.55	-21.29	-47.57	50.88	-69.14
Change in Inventory	40.62	40.62	42.97	-24.11	23.17	121.4
Change in Accounts Payable	-142.75	-142.75	-89.59	66.24	-62.04	-147.46
Operating Cash Flow	-37.82	-70.45	-77.93	-26.77	58.52	-103.64
Capital Expenditures	-5.86	-3.98	-2.19	-2.56	-11.7	-16.28
Sale of Property, Plant & Equipment	2.56	0.25	6.03	3.45	0.37	120.53
Cash Acquisitions	-42.26	0.56	-	-34.56	-244.01	0.72
Divestitures	5.79	16.99	105.73	281.45	151.1	185.17
Investment in Securities	20	-25	-	-	-15.23	-
Other Investing Activities	3.86	0.66	0.54	-	6.29	-
Investing Cash Flow	-15.92	-10.53	110.1	247.77	-113.18	290.14
Long-Term Debt Issued	-	76.5	112.8	166.4	117.99	148.75
Long-Term Debt Repaid	-	-142.86	-115.06	-196.49	-117.62	-230.98
Net Debt Issued (Repaid)	62.6	-66.36	-2.26	-30.09	0.37	-82.23
Issuance of Common Stock	-	-	2	-	-	-
Common Dividends Paid	-8.52	-4.68	-9.1	-8.59	-10.92	-26.28
Other Financing Activities	-1.22	-4.96	-10.89	-2.5	-3.63	-
Financing Cash Flow	52.86	-76	-20.26	-41.18	-14.18	-108.51
Net Cash Flow	-0.88	-156.97	11.91	179.83	-68.84	77.99
Free Cash Flow	-43.68	-74.43	-80.12	-29.33	46.82	-119.92
Free Cash Flow Margin	-17.64%	-31.46%	-22.50%	-5.48%	7.11%	-18.83%
Free Cash Flow Per Share	-0.07	-0.17	-0.18	-0.07	0.10	-0.29
Cash Income Tax Paid	14.87	11.85	24.88	28.85	15.26	64.47
Levered Free Cash Flow	-42.27	-55.54	69.69	-23.45	119.16	61.47
Unlevered Free Cash Flow	-41.5	-54.58	73.89	-16.53	126.39	80.95
Change in Working Capital	-56.98	-56.98	-47.97	6.08	7.94	-55.35

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.