SHA:600455 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	44.41	32.55	28.37	26.85	35.52
Depreciation & Amortization	22.69	23.32	21.67	21.53	20.2
Other Amortization	3.51	0.14	-	-	-
Loss (Gain) From Sale of Assets	-	-	-0	-	-
Asset Writedown & Restructuring Costs	0.08	0.05	0.87	0.03	0.02
Loss (Gain) From Sale of Investments	-	0.39	-1.03	0	0
Provision & Write-off of Bad Debts	0.14	-0.08	-0.41	-0.26	-0.31
Other Operating Activities	25	20.78	20.18	19.51	22.9
Change in Accounts Receivable	-1.17	1.83	2.48	3.02	1.12
Change in Inventory	-0.01	0.23	0.06	-0.2	2.68
Change in Accounts Payable	2.27	18.54	31.97	14.06	49.44
Change in Other Net Operating Assets	-1.05	-	-	-	-
Operating Cash Flow	95.87	97.74	104.16	84.54	131.57
Operating Cash Flow Growth	-1.91%	-6.17%	23.22%	-35.75%	140.72%
Capital Expenditures	-179.52	-117.3	-166.24	-4.58	-232.85
Sale of Property, Plant & Equipment	0.03	0.05	0.11	-	-
Other Investing Activities	0	-	-	-	-
Investing Cash Flow	-179.48	-117.25	-166.13	-4.58	-232.85
Short-Term Debt Issued	-	-	-	-	60
Long-Term Debt Issued	134.99	43.75	-	-	-
Total Debt Issued	134.99	43.75	-	-	60
Short-Term Debt Repaid	-	-	-	-	-61.16
Long-Term Debt Repaid	-2.88	-0	-	-	-
Total Debt Repaid	-2.88	-0	-	-	-61.16
Net Debt Issued (Repaid)	132.11	43.75	-	-	-1.16
Common Dividends Paid	-3.2	-0	-	-	-
Other Financing Activities	-2.93	-	-20	-0.01	-
Financing Cash Flow	125.98	43.74	-20	-0.01	-1.16
Net Cash Flow	42.37	24.24	-81.97	79.95	-102.45
Free Cash Flow	-83.64	-19.56	-62.08	79.95	-101.28
Free Cash Flow Margin	-27.90%	-6.82%	-23.61%	33.67%	-42.60%
Free Cash Flow Per Share	-1.34	-0.31	-0.99	1.28	-1.62
Cash Interest Paid	-	-	20	-	-
Cash Income Tax Paid	1.4	1.09	1.16	1.33	0.81
Levered Free Cash Flow	-97.92	78.72	-88.21	54.56	-163.39
Unlevered Free Cash Flow	-92.98	83.82	-83.27	59.5	-157.72
Change in Working Capital	0.05	20.59	34.51	16.88	53.25

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