SHA:600854 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	127.63	133.34	148.1	122.86	99.23
Depreciation & Amortization	25.43	25.67	26.28	27.83	30.25
Loss (Gain) From Sale of Assets	-0	-0.23	-1.13	-0.04	0.47
Asset Writedown & Restructuring Costs	-	0.45	-0.22	-0.06	4.26
Loss (Gain) From Sale of Investments	-132.09	-127.76	-109.35	-47.82	-93.26
Provision & Write-off of Bad Debts	1.13	0.72	0.94	-2.04	-1.18
Other Operating Activities	-0.46	7.07	12.43	13.86	3.38
Change in Accounts Receivable	-2.86	9.46	10.38	119.98	-42.21
Change in Inventory	16.19	23.88	25.5	49.64	88.01
Change in Accounts Payable	-20.22	-9.15	-138.89	-183.65	201.98
Change in Other Net Operating Assets	-	-0.55	-1.7	-0.73	-0.83
Operating Cash Flow	17.87	62.55	-17.82	90.64	295.73
Operating Cash Flow Growth	-71.43%	-	-	-69.35%	790.31%
Capital Expenditures	-2.62	-13.9	-0.93	-0.7	-0.55
Sale of Property, Plant & Equipment	0	1.23	12.34	0.13	4.08
Other Investing Activities	122.51	121.54	96.98	40.57	90.79
Investing Cash Flow	119.89	108.87	108.39	40.01	94.33
Long-Term Debt Repaid	-0.75	-0.75	-0.75	-2.25	-3.75
Total Debt Repaid	-0.75	-0.75	-0.75	-2.25	-3.75
Net Debt Issued (Repaid)	-0.75	-0.75	-0.75	-2.25	-3.75
Common Dividends Paid	-62.34	-72.72	-59.74	-49.35	-19.74
Other Financing Activities	-1.61	-5.94	-10.51	-3.34	-4.95
Financing Cash Flow	-64.69	-79.41	-71	-54.94	-28.44
Net Cash Flow	73.07	92.01	19.57	75.71	361.61
Free Cash Flow	15.25	48.64	-18.75	89.94	295.18
Free Cash Flow Growth	-68.66%	-	-	-69.53%	791.24%
Free Cash Flow Margin	16.07%	52.88%	-10.84%	31.91%	125.15%
Free Cash Flow Per Share	0.03	0.09	-0.04	0.17	0.57
Cash Income Tax Paid	31.71	21.24	31.78	32.76	52.94
Levered Free Cash Flow	-14.44	24.47	-44.57	68.57	304.8
Unlevered Free Cash Flow	-14.43	24.5	-44.51	68.57	304.8
Change in Working Capital	-3.77	23.31	-94.86	-23.97	252.57

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