Hubei Huarong Holding 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	6.97	-1.39	-4.68	-8.28	-6.49	-8.86
Depreciation & Amortization	6.45	6.45	5.02	4.97	5.48	5.38
Other Amortization	0.03	0.03	0.01	-	-	-
Loss (Gain) From Sale of Assets	0.11	0.11	0.08	0.15	-0.08	-0
Asset Writedown & Restructuring Costs	0.55	0.55	0	0	-	0.74
Loss (Gain) From Sale of Investments	0.03	0.03	-	-	-	-
Provision & Write-off of Bad Debts	-	-	1.11	0.65	1.35	4.88
Other Operating Activities	-32.77	3.2	4.5	3.89	1.41	0.13
Change in Accounts Receivable	-27.22	-27.22	-11.02	-5.39	-27.42	-10.94
Change in Inventory	-31	-31	1.11	-1.21	2.97	1.5
Change in Accounts Payable	46.26	46.26	-2.01	9.95	-0.33	2.08
Change in Other Net Operating Assets	-0.01	-0.01	0.2	0.21	0.2	0.19
Operating Cash Flow	-30.4	-2.79	-5.42	6.02	-24.75	-6.12
Capital Expenditures	-8.86	-9.39	-6.81	-2.04	-2.09	-4.11
Sale of Property, Plant & Equipment	0.43	0.55	0.49	0.08	-	-
Divestitures	-	-	-	-	-	0.04
Investment in Securities	-20.01	-20.01	-	-	-	-
Other Investing Activities	-	-	15.54	-15	-	-
Investing Cash Flow	-28.44	-28.85	9.22	-16.97	-2.09	-4.07
Short-Term Debt Issued	-	-	38	16.08	14	14
Long-Term Debt Issued	-	49	7.16	26.6	20.5	-
Total Debt Issued	49	49	45.16	42.68	34.5	14
Short-Term Debt Repaid	-	-	-15.3	-23	-14	-14
Long-Term Debt Repaid	-	-37.7	-30.64	-7.64	-2.71	-4.86
Total Debt Repaid	-28.7	-37.7	-45.94	-30.64	-16.71	-18.86
Net Debt Issued (Repaid)	20.3	11.3	-0.77	12.05	17.79	-4.86
Common Dividends Paid	-1	-0.86	-1.45	-0.52	-3.55	-0.92
Other Financing Activities	59.6	71.15	-1.72	-0.61	-	-
Financing Cash Flow	78.41	81.6	-3.94	10.91	14.24	-5.78
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0
Net Cash Flow	19.57	49.96	-0.15	-0.04	-12.61	-15.97
Free Cash Flow	-39.26	-12.18	-12.23	3.97	-26.84	-10.22
Free Cash Flow Margin	-19.98%	-7.79%	-10.44%	3.25%	-21.44%	-7.84%
Free Cash Flow Per Share	-0.22	-0.08	-0.05	0.02	-0.12	-0.06
Cash Interest Paid	-	-	1.72	0.61	-	-
Cash Income Tax Paid	5.72	4.82	4.36	7.45	5.28	5.45
Levered Free Cash Flow	62.37	89.42	-1.79	-10.86	-30.35	-8.15
Unlevered Free Cash Flow	62.37	89.42	-0.32	-9.47	-29.71	-7.16
Change in Working Capital	-11.76	-11.76	-11.48	4.63	-26.41	-8.39

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