SHA:600302 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-170.19	-153.37	-196.08	-113.52	-94.67
Depreciation & Amortization	11.17	19.96	20.52	22.5	24.86
Other Amortization	0.05	0.12	0.06	0.06	0.03
Loss (Gain) From Sale of Assets	-1.38	-	-	-0.36	-2.48
Asset Writedown & Restructuring Costs	60.57	9.47	1.77	0.49	0.3
Loss (Gain) From Sale of Investments	-1	-4.76	-5.37	-6.43	-11.06
Provision & Write-off of Bad Debts	-	20.26	72.56	58.43	69.32
Other Operating Activities	15.72	71.59	58.86	8.11	50.52
Change in Accounts Receivable	83.35	-31.66	-7.5	157.32	34.82
Change in Inventory	30.38	83.95	-13.8	19.15	83.21
Change in Accounts Payable	-65.82	-18.19	31.07	-134.28	-57.67
Change in Other Net Operating Assets	2.97	2.77	2.36	7.92	-
Operating Cash Flow	-32.28	1.57	-29.69	24.32	94.22
Operating Cash Flow Growth	-	-	-	-74.19%	-
Capital Expenditures	-0.22	-5.68	-1.94	-1.93	-2.59
Sale of Property, Plant & Equipment	2.83	4.93	0.99	4.32	6.01
Investment in Securities	40	-90	60	30	-57.39
Other Investing Activities	-0.95	4.58	9.19	3.16	9.76
Investing Cash Flow	41.66	-86.17	68.23	35.56	-44.21
Long-Term Debt Issued	37.63	52.2	8.8	67.8	370
Long-Term Debt Repaid	-30.71	-33.8	-49.22	-390.9	-268.03
Net Debt Issued (Repaid)	6.92	18.4	-40.42	-323.1	101.97
Issuance of Common Stock	-	-	-	9.5	-
Common Dividends Paid	-1.36	-8.47	-1.03	-7.41	-30.49
Other Financing Activities	-0.34	-	-	-0.38	-2.39
Financing Cash Flow	5.22	9.93	-41.46	-321.39	69.09
Foreign Exchange Rate Adjustments	0.77	1.55	1.28	2.04	-0.83
Net Cash Flow	15.36	-73.12	-1.63	-259.46	118.27
Free Cash Flow	-32.5	-4.11	-31.63	22.39	91.63
Free Cash Flow Growth	-	-	-	-75.56%	-
Free Cash Flow Margin	-9.64%	-0.92%	-6.24%	2.13%	5.44%
Free Cash Flow Per Share	-0.09	-0.01	-0.09	0.07	0.26
Cash Income Tax Paid	-3.95	6.37	2.87	-4.03	21.92
Levered Free Cash Flow	94.24	58	73.67	23.55	116.11
Unlevered Free Cash Flow	94.24	59.09	74.53	28.17	127.46
Change in Working Capital	52.78	38.31	17.99	55.04	57.39

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