SHA:600568 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	-112.94	-620.22	-343.94	-799.26	-211.28
Depreciation & Amortization	61.84	68.07	79.57	99.6	101.71
Other Amortization	2.87	2.41	225.03	7.29	7.93
Loss (Gain) From Sale of Assets	-9.87	0.38	-26.01	0.24	2.67
Asset Writedown & Restructuring Costs	14.81	23.33	28.94	296.13	85.19
Loss (Gain) From Sale of Investments	-1.66	332.64	5.61	248.67	3.28
Provision & Write-off of Bad Debts	-	9.84	-4.01	4.11	11.18
Other Operating Activities	60.18	114.57	31.46	70.81	55.14
Change in Accounts Receivable	24.13	62.07	34.19	0.75	127.51
Change in Inventory	106.27	124.28	84.85	-5.01	-19.97
Change in Accounts Payable	-77.42	-77.25	-103.13	62.55	-67.62
Change in Other Net Operating Assets	-	-	-	-	-0.18
Operating Cash Flow	56.08	32.63	2.77	25.52	94.04
Operating Cash Flow Growth	71.89%	1077.22%	-89.14%	-72.86%	-62.10%
Capital Expenditures	-32.08	-12.82	-27.26	-25.95	-63
Sale of Property, Plant & Equipment	7.32	0.62	1.04	0.51	0.23
Cash Acquisitions	-	-	-	-	-21
Divestitures	-	1.59	-	-	2.09
Investment in Securities	-22.9	65.75	-15	-97.76	-108.7
Other Investing Activities	8.4	5.14	0.79	1.34	36.35
Investing Cash Flow	-39.26	60.28	-40.43	-121.86	-154.04
Short-Term Debt Issued	-	-	3.42	6.03	1.99
Long-Term Debt Issued	8.22	-	-	-	-
Total Debt Issued	8.22	-	3.42	6.03	1.99
Short-Term Debt Repaid	-	-2.67	-2.5	-6.27	-36.12
Long-Term Debt Repaid	-	-4.17	-4.31	-36.74	-
Total Debt Repaid	-	-6.84	-6.81	-43.01	-36.12
Net Debt Issued (Repaid)	8.22	-6.84	-3.39	-36.98	-34.12
Repurchase of Common Stock	-	-90	-	-	-
Common Dividends Paid	-0.03	-0.32	-0.1	-0.11	-1.12
Other Financing Activities	-2.92	-24	-8	-	-71.93
Financing Cash Flow	5.27	-121.17	-11.49	-37.09	-107.17
Net Cash Flow	22.09	-28.26	-49.15	-133.42	-167.16
Free Cash Flow	24	19.81	-24.49	-0.43	31.04
Free Cash Flow Growth	21.18%	-	-	-	-79.09%
Free Cash Flow Margin	4.16%	3.80%	-3.84%	-0.08%	5.34%
Free Cash Flow Per Share	0.01	0.01	-0.01	-	0.02
Cash Income Tax Paid	31.49	37.96	184.85	35.51	48.09
Levered Free Cash Flow	49.77	118.89	133.54	32.52	56.28
Unlevered Free Cash Flow	49.77	119.48	138.19	41.89	66.19
Change in Working Capital	40.87	101.6	6.12	97.92	38.22

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