SHA:600455 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	38.7	32.82	28.37	26.85	35.52	28.95
Depreciation & Amortization	22.59	22.59	21.67	21.53	20.2	17.45
Other Amortization	0.87	0.87	-	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0	-	-	0
Asset Writedown & Restructuring Costs	0.05	0.05	0.87	0.03	0.02	0.09
Loss (Gain) From Sale of Investments	0.39	0.39	-1.03	0	0	0
Provision & Write-off of Bad Debts	-0.08	-0.08	-0.41	-0.26	-0.31	-0.55
Other Operating Activities	8.07	20.9	20.18	19.51	22.9	19.2
Change in Accounts Receivable	1.83	1.83	2.48	3.02	1.12	2.85
Change in Inventory	0.23	0.23	0.06	-0.2	2.68	1.29
Change in Accounts Payable	18.16	18.16	31.97	14.06	49.44	-14.62
Operating Cash Flow	90.79	97.74	104.16	84.54	131.57	54.66
Operating Cash Flow Growth	12.14%	-6.17%	23.22%	-35.75%	140.72%	-46.37%
Capital Expenditures	-191.5	-117.3	-166.24	-4.58	-232.85	-7.77
Sale of Property, Plant & Equipment	0.04	0.05	0.11	-	-	0.01
Investing Cash Flow	-191.45	-117.25	-166.13	-4.58	-232.85	-7.76
Short-Term Debt Issued	-	-	-	-	60	-
Long-Term Debt Issued	-	43.75	-	-	-	-
Total Debt Issued	143.88	43.75	-	-	60	-
Short-Term Debt Repaid	-	-	-	-	-61.16	-
Long-Term Debt Repaid	-	-0	-	-	-	-
Total Debt Repaid	-0.61	-0	-	-	-61.16	-
Net Debt Issued (Repaid)	143.27	43.75	-	-	-1.16	-
Common Dividends Paid	-1.97	-0	-	-	-	-
Other Financing Activities	-	-	-20	-0.01	-	-
Financing Cash Flow	141.29	43.74	-20	-0.01	-1.16	-
Net Cash Flow	40.62	24.24	-81.97	79.95	-102.45	46.9
Free Cash Flow	-100.71	-19.56	-62.08	79.95	-101.28	46.89
Free Cash Flow Growth	-	-	-	-	-	-51.49%
Free Cash Flow Margin	-33.61%	-6.82%	-23.61%	33.67%	-42.60%	22.73%
Free Cash Flow Per Share	-1.61	-0.31	-0.99	1.28	-1.62	0.75
Cash Interest Paid	-	-	20	-	-	-
Cash Income Tax Paid	1.25	1.09	1.16	1.33	0.81	1.11
Levered Free Cash Flow	-48.99	48.68	-88.21	54.56	-163.39	23.47
Unlevered Free Cash Flow	-44.05	53.79	-83.27	59.5	-157.72	28.42
Change in Working Capital	20.21	20.21	34.51	16.88	53.25	-10.48

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