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	2015 - 2019
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	2015 - 2019
Net Income	38.7	32.82	28.37	26.85	35.52	28.95	Upgrade
Depreciation & Amortization	22.59	22.59	21.67	21.53	20.2	17.45	Upgrade
Other Amortization	0.87	0.87	-	-	-	-	Upgrade
Loss (Gain) From Sale of Assets	-	-	-0	-	-	0	Upgrade
Asset Writedown & Restructuring Costs	0.05	0.05	0.87	0.03	0.02	0.09	Upgrade
Loss (Gain) From Sale of Investments	0.39	0.39	-1.03	0	0	0	Upgrade
Provision & Write-off of Bad Debts	-0.08	-0.08	-0.41	-0.26	-0.31	-0.55	Upgrade
Other Operating Activities	8.07	20.9	20.18	19.51	22.9	19.2	Upgrade
Change in Accounts Receivable	1.83	1.83	2.48	3.02	1.12	2.85	Upgrade
Change in Inventory	0.23	0.23	0.06	-0.2	2.68	1.29	Upgrade
Change in Accounts Payable	18.16	18.16	31.97	14.06	49.44	-14.62	Upgrade
Operating Cash Flow	90.79	97.74	104.16	84.54	131.57	54.66	Upgrade
Operating Cash Flow Growth	12.14%	-6.17%	23.22%	-35.75%	140.72%	-46.37%	Upgrade
Capital Expenditures	-191.5	-117.3	-166.24	-4.58	-232.85	-7.77	Upgrade
Sale of Property, Plant & Equipment	0.04	0.05	0.11	-	-	0.01	Upgrade
Investing Cash Flow	-191.45	-117.25	-166.13	-4.58	-232.85	-7.76	Upgrade
Short-Term Debt Issued	-	-	-	-	60	-	Upgrade
Long-Term Debt Issued	-	43.75	-	-	-	-	Upgrade
Total Debt Issued	143.88	43.75	-	-	60	-	Upgrade
Short-Term Debt Repaid	-	-	-	-	-61.16	-	Upgrade
Long-Term Debt Repaid	-	-0	-	-	-	-	Upgrade
Total Debt Repaid	-0.61	-0	-	-	-61.16	-	Upgrade
Net Debt Issued (Repaid)	143.27	43.75	-	-	-1.16	-	Upgrade
Common Dividends Paid	-1.97	-0	-	-	-	-	Upgrade
Other Financing Activities	-	-	-20	-0.01	-	-	Upgrade
Financing Cash Flow	141.29	43.74	-20	-0.01	-1.16	-	Upgrade
Net Cash Flow	40.62	24.24	-81.97	79.95	-102.45	46.9	Upgrade
Free Cash Flow	-100.71	-19.56	-62.08	79.95	-101.28	46.89	Upgrade
Free Cash Flow Growth	-	-	-	-	-	-51.49%	Upgrade
Free Cash Flow Margin	-33.61%	-6.82%	-23.61%	33.67%	-42.60%	22.73%	Upgrade
Free Cash Flow Per Share	-1.61	-0.31	-0.99	1.28	-1.62	0.75	Upgrade
Cash Interest Paid	-	-	20	-	-	-	Upgrade
Cash Income Tax Paid	1.25	1.09	1.16	1.33	0.81	1.11	Upgrade
Levered Free Cash Flow	-48.99	48.68	-88.21	54.56	-163.39	23.47	Upgrade
Unlevered Free Cash Flow	-44.05	53.79	-83.27	59.5	-157.72	28.42	Upgrade
Change in Working Capital	20.21	20.21	34.51	16.88	53.25	-10.48	Upgrade

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