Shanghai Tianchen Co.,Ltd 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	62.13	32.08	21.81	35.94	123.07	105.32
Depreciation & Amortization	24.54	24.54	25.99	10.64	10.97	13.86
Other Amortization	0.28	0.28	-	-	-	-
Loss (Gain) From Sale of Assets	-12.9	-12.9	-11.39	-0.55	-0.88	-0.37
Asset Writedown & Restructuring Costs	0	0	-	-	0	0
Loss (Gain) From Sale of Investments	-31.05	-31.05	-0.06	2.04	-157.14	-125.41
Provision & Write-off of Bad Debts	0	0	-	-	-	-
Other Operating Activities	-70.55	24.24	35.42	11.97	-3.04	-2.7
Change in Accounts Receivable	21.83	21.83	-18.22	-31.03	15.22	-0.76
Change in Inventory	-242.18	-242.18	-20.28	-586.41	-194.33	-32.28
Change in Accounts Payable	254.54	254.54	2.82	455.41	-12.7	2.92
Operating Cash Flow	-5.84	58.89	8.77	-145.73	-211.41	-42.2
Operating Cash Flow Growth	-	571.75%	-	-	-	-
Capital Expenditures	-43.23	-40.22	-41.62	-129.67	-54.12	-16.57
Sale of Property, Plant & Equipment	9.47	19.9	12.9	0.57	1.16	0.46
Divestitures	19.91	92.26	-	-	-	-
Investment in Securities	233.47	8.69	35.16	100.46	102.38	-109.56
Other Investing Activities	5.47	4.85	21.82	100.96	82.26	111.49
Investing Cash Flow	225.1	85.48	28.26	72.31	131.68	-14.18
Long-Term Debt Issued	-	10	234.93	420.07	-	-
Long-Term Debt Repaid	-	-348.73	-242.14	-14.13	-	-
Total Debt Repaid	-421.44	-348.73	-242.14	-14.13	-	-
Net Debt Issued (Repaid)	-177.04	-338.73	-7.21	405.94	-	-
Issuance of Common Stock	-	-	-	-	42.85	-
Common Dividends Paid	-20.16	-25.32	-46.18	-47.64	-34.6	-20.6
Other Financing Activities	-	-	-	-	-	2.25
Financing Cash Flow	-197.2	-364.05	-53.39	358.3	8.25	-18.35
Foreign Exchange Rate Adjustments	-0.11	0.3	0	0	-0	-0
Net Cash Flow	21.94	-219.38	-16.35	284.88	-71.48	-74.74
Free Cash Flow	-49.07	18.68	-32.85	-275.4	-265.53	-58.78
Free Cash Flow Margin	-10.05%	5.46%	-11.05%	-112.99%	-634.96%	-159.35%
Free Cash Flow Per Share	-0.07	0.03	-0.05	-0.40	-0.39	-0.09
Cash Income Tax Paid	58.58	66.42	54.24	-15.82	1.3	11.54
Levered Free Cash Flow	11.39	17.73	335.98	-130.74	-275.01	-72.8
Unlevered Free Cash Flow	18.54	32.86	353.92	-130.74	-275.01	-72.8
Change in Working Capital	21.71	21.71	-63.01	-205.67	-184.47	-29.77

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