Shanghai No.1 Pharmacy 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	58.54	163.06	89.28	143.56	49.42
Depreciation & Amortization	69.69	64.68	54.01	48.32	45.19
Other Amortization	7.74	7.41	5.77	4.82	5.51
Loss (Gain) From Sale of Assets	-50.18	-169.18	-65.13	-0.05	-1.48
Asset Writedown & Restructuring Costs	2	5.28	5.09	20.07	0.14
Loss (Gain) From Sale of Investments	-11.07	-13.28	-23.86	-4.41	-1.94
Provision & Write-off of Bad Debts	-	-19.17	9.59	16.62	0.52
Other Operating Activities	5.9	4.7	11.39	21.31	4.81
Change in Accounts Receivable	-27.82	50.13	-3.72	-124.06	-43.24
Change in Inventory	-18.95	-3.89	11.02	-123.95	-1.01
Change in Accounts Payable	56.59	-42.75	-44.54	153.93	-17.21
Operating Cash Flow	88.88	49.03	58.49	132.31	36.56
Operating Cash Flow Growth	81.29%	-16.18%	-55.79%	261.91%	-56.60%
Capital Expenditures	-15.93	-51.94	-13.88	-11.37	-12.64
Sale of Property, Plant & Equipment	50.84	183.72	62.09	0.06	2.24
Investment in Securities	-89.33	-65.88	95.19	-121.01	-51.01
Other Investing Activities	18.64	9.46	23.74	4.54	2.16
Investing Cash Flow	-35.78	75.36	167.14	-127.78	-59.24
Short-Term Debt Issued	-	144.05	95.07	870	-
Long-Term Debt Issued	99.29	-	-	-	-
Total Debt Issued	99.29	144.05	95.07	870	-
Short-Term Debt Repaid	-	-144.47	-320	-550	-180
Long-Term Debt Repaid	-144.28	-67.34	-57.95	-43.44	-33.62
Total Debt Repaid	-144.28	-211.82	-377.95	-593.44	-213.62
Net Debt Issued (Repaid)	-44.99	-67.77	-282.88	276.56	-213.62
Common Dividends Paid	-50.79	-29.41	-48.18	-27.41	-22.44
Other Financing Activities	-62.39	1.47	-	-	-
Financing Cash Flow	-158.17	-95.71	-331.06	249.15	-236.06
Foreign Exchange Rate Adjustments	-1.27	0.46	0.52	0.6	-0.04
Net Cash Flow	-106.35	29.14	-104.9	254.28	-258.78
Free Cash Flow	72.95	-2.91	44.61	120.94	23.92
Free Cash Flow Growth	-	-	-63.11%	405.61%	-66.78%
Free Cash Flow Margin	3.43%	-0.15%	2.45%	4.55%	1.71%
Free Cash Flow Per Share	0.33	-0.01	0.20	0.54	0.11
Cash Income Tax Paid	51.07	104.14	84.74	122.11	51.08
Levered Free Cash Flow	-12.94	26.19	19.81	82.52	-0.94
Unlevered Free Cash Flow	-12.94	29.97	24.56	91.34	1.03
Change in Working Capital	6.28	5.52	-27.64	-117.94	-65.61

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.