SHA:600305 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	142.29	127.34	86.9	137.99	118.92
Depreciation & Amortization	106.09	85.11	86.25	87.66	85.99
Other Amortization	1.12	4.62	0.91	0.37	0.68
Loss (Gain) From Sale of Assets	-31	3.3	1.57	11.09	-2.06
Asset Writedown & Restructuring Costs	26.01	41.77	1.47	0.6	25.07
Loss (Gain) From Sale of Investments	0.25	-11.72	10.07	-5.03	-21.03
Provision & Write-off of Bad Debts	-	2.04	-0.04	0.82	1.25
Other Operating Activities	10.41	-14.4	-7.52	-3.46	2.95
Change in Accounts Receivable	32.5	-26.76	47.41	0.45	10.63
Change in Inventory	-43.51	1	19.15	20.82	-96.86
Change in Accounts Payable	14.58	283.53	4.14	-62.59	204.25
Change in Other Net Operating Assets	-1.02	1.6	-	-	-
Operating Cash Flow	246.29	494.28	248.45	191.72	322.7
Operating Cash Flow Growth	-50.17%	98.94%	29.59%	-40.59%	-11.16%
Capital Expenditures	-210.92	-295.73	-332.31	-205.85	-142.04
Sale of Property, Plant & Equipment	2.56	0.34	1.41	19.08	4.2
Divestitures	-	8.28	-	11.27	16.05
Investment in Securities	-3.25	-130.48	-658.1	244.87	191.6
Other Investing Activities	11.92	4.78	10.02	49.48	37.05
Investing Cash Flow	-199.69	-412.81	-978.98	118.85	106.85
Long-Term Debt Issued	-	-	10	39	456
Long-Term Debt Repaid	-	-2.96	-55.28	-141.77	-416.64
Net Debt Issued (Repaid)	-	-2.96	-45.28	-102.77	39.36
Issuance of Common Stock	-	23.33	1,123	-	-
Repurchase of Common Stock	-	-	-	-	-173.51
Common Dividends Paid	-110.65	-77.21	-109.81	-104.01	-164.86
Other Financing Activities	-13.81	-2.83	-1.75	-67.74	-20.8
Financing Cash Flow	-124.46	-59.66	966.34	-274.52	-319.8
Foreign Exchange Rate Adjustments	-0.01	0.6	0.21	-0.03	-0.03
Net Cash Flow	-77.87	22.41	236.02	36.03	109.72
Free Cash Flow	35.37	198.55	-83.86	-14.13	180.66
Free Cash Flow Growth	-82.19%	-	-	-	-14.85%
Free Cash Flow Margin	1.55%	9.04%	-3.98%	-0.66%	9.54%
Free Cash Flow Per Share	0.03	0.19	-0.08	-0.01	0.18
Cash Income Tax Paid	142.04	144.53	113.89	137.48	162.96
Levered Free Cash Flow	-834.39	208.89	-126.72	-45.31	144.4
Unlevered Free Cash Flow	-834.39	209.19	-125.98	-42.33	148.65
Change in Working Capital	-8.88	256.21	68.84	-38.32	110.92

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.