SHA:600775 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	-179.64	-188.85	-237.86	39.87	41.93	77.32
Depreciation & Amortization	97.89	97.89	109.01	111.32	109.53	108.8
Other Amortization	9.18	9.18	5.74	5.58	3.97	3.89
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0.47	-0.26	0.72	0.05
Asset Writedown & Restructuring Costs	-0.17	-0.17	0.05	5.24	-0.05	-0.04
Loss (Gain) From Sale of Investments	-101.07	-101.07	170.51	-90.28	-66.59	-75.36
Provision & Write-off of Bad Debts	40.91	40.91	6.77	23.09	8.69	11.02
Other Operating Activities	320.34	80.67	51.83	48.22	56.26	60.8
Change in Accounts Receivable	-248.79	-248.79	-57.6	-178.46	237.49	349.76
Change in Inventory	54.61	54.61	36.47	376.18	-195.73	29.19
Change in Accounts Payable	-10.05	-10.05	-150.38	-192.67	12.62	-30.18
Operating Cash Flow	-16.39	-265.27	-65.85	150.32	208.17	534.65
Operating Cash Flow Growth	-	-	-	-27.79%	-61.06%	-
Capital Expenditures	-46.6	-37.81	-13.82	-20.45	-50.13	-71.02
Sale of Property, Plant & Equipment	0.1	0.92	0.18	2.31	0.54	0.6
Divestitures	-	-	-	1,240	1,954	0.31
Investment in Securities	141.35	66.44	-180.45	-1,260	-2,466	-200
Other Investing Activities	108.08	73.36	74.77	74.35	80.8	57.29
Investing Cash Flow	202.94	102.91	-119.32	36.21	-480.71	-212.82
Short-Term Debt Repaid	-	-	-	-	-	-50
Long-Term Debt Repaid	-	-5.07	-4.55	-11.48	-4.9	-2.65
Total Debt Repaid	-5.07	-5.07	-4.55	-11.48	-4.9	-52.65
Net Debt Issued (Repaid)	-5.07	-5.07	-4.55	-11.48	-4.9	-52.65
Common Dividends Paid	-	-	-12.79	-12.79	-23.76	-15.99
Other Financing Activities	9.58	35.35	44.04	-59.3	-0.05	40.88
Financing Cash Flow	4.51	30.27	26.69	-83.57	-28.71	-27.76
Foreign Exchange Rate Adjustments	-1.73	0.19	2.36	3.36	0.43	-8.16
Net Cash Flow	189.33	-131.9	-156.12	106.31	-300.82	285.91
Free Cash Flow	-62.99	-303.09	-79.67	129.87	158.04	463.64
Free Cash Flow Growth	-	-	-	-17.83%	-65.91%	-
Free Cash Flow Margin	-2.65%	-11.46%	-2.74%	3.13%	3.49%	11.73%
Free Cash Flow Per Share	-0.07	-0.33	-0.09	0.14	0.17	0.51
Cash Interest Paid	-	-	-	-	-	0.68
Cash Income Tax Paid	80.46	61.12	115.2	99.03	57.11	73.84
Levered Free Cash Flow	89.37	-14.61	-295.15	149.2	-138.2	590.56
Unlevered Free Cash Flow	89.62	-14.29	-294.74	149.46	-137.76	591.57
Change in Working Capital	-203.83	-203.83	-171.43	7.54	53.72	348.17

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