SHA:600381 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-61.27	-36.08	-198.77	-267.87	-287.55	-248.61
Depreciation & Amortization	24.92	24.92	29.4	27.54	41.51	42.01
Other Amortization	4.17	4.17	4.16	2.26	1.11	1.23
Loss (Gain) From Sale of Assets	-0.02	-0.02	0.11	-0	-0.02	0.02
Asset Writedown & Restructuring Costs	33.19	33.19	7.9	0.03	40.68	-
Loss (Gain) From Sale of Investments	-0.03	-0.03	36.85	139.81	46.96	51.13
Provision & Write-off of Bad Debts	-	-	10.83	9.72	26.7	58.58
Other Operating Activities	78.87	-5.84	5.68	4.42	52.45	38.12
Change in Accounts Receivable	18.63	18.63	30.97	21.85	50.46	-13.68
Change in Inventory	6.39	6.39	118.01	34.74	8.82	2.21
Change in Accounts Payable	-78.51	-78.51	43.63	52.54	-4.38	9.83
Change in Other Net Operating Assets	-0.52	-0.52	-0.52	-0.61	-0.73	-0.73
Operating Cash Flow	33.11	-26.41	80.97	23.92	-31.82	-63.93
Operating Cash Flow Growth	-	-	238.56%	-	-	-
Capital Expenditures	-6.67	-6.55	-4.93	-13.53	-0.82	-121.79
Sale of Property, Plant & Equipment	0.03	0.03	0.16	0.01	0	-
Divestitures	-0.31	-	-	-	-	-
Investment in Securities	19.5	-	-	1.5	35.5	150.45
Other Investing Activities	0.12	0.05	0.19	0.15	1.48	20
Investing Cash Flow	12.67	-6.46	-4.58	-11.87	36.16	48.66
Long-Term Debt Repaid	-	-	-7.88	-9.13	-0.9	-0.48
Total Debt Repaid	-	-	-7.88	-9.13	-0.9	-0.48
Net Debt Issued (Repaid)	-	-	-7.88	-9.13	-0.9	-0.48
Repurchase of Common Stock	-	-	-33.75	-	-	-
Other Financing Activities	-8.61	-10.15	-	0.6	-	-
Financing Cash Flow	-8.61	-10.15	-41.62	-8.53	-0.9	-0.48
Foreign Exchange Rate Adjustments	-0.41	-0.31	0.19	0.06	0.31	-0.17
Net Cash Flow	36.75	-43.34	34.96	3.57	3.75	-15.93
Free Cash Flow	26.44	-32.96	76.04	10.39	-32.64	-185.73
Free Cash Flow Growth	-	-	632.22%	-	-	-
Free Cash Flow Margin	8.71%	-9.60%	28.14%	4.86%	-20.38%	-145.37%
Free Cash Flow Per Share	0.05	-0.06	0.13	0.02	-0.06	-0.31
Cash Income Tax Paid	17.31	23.13	19.16	13.47	-3.07	1.98
Levered Free Cash Flow	-37.94	-124.96	139.89	62.45	57.37	-83.72
Unlevered Free Cash Flow	-37.94	-124.96	140.41	63.02	57.43	-83.68
Change in Working Capital	-46.72	-46.72	184.81	108.02	46.34	-6.41

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