SHA:603036 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	115.16	95.98	95.12	81.14	55.54	67.81
Depreciation & Amortization	19.85	19.85	16.45	16.76	16.49	15.03
Other Amortization	0.57	0.57	0.75	0.75	0.37	-
Loss (Gain) From Sale of Assets	-0	-0	0.37	-2.24	-0.47	0.1
Asset Writedown & Restructuring Costs	0.11	0.11	0.24	-	-	-
Loss (Gain) From Sale of Investments	-10.35	-10.35	-22.5	-14.48	-10.51	-12.58
Provision & Write-off of Bad Debts	3.2	3.2	0.85	0.94	0.06	6.27
Other Operating Activities	65.22	6.61	7.62	-2.75	1.28	10.31
Change in Accounts Receivable	-14.58	-14.58	-17.93	-34.75	-14.93	-54.16
Change in Inventory	-41.53	-41.53	-54.87	-12.61	-33.45	15.16
Change in Accounts Payable	6.31	6.31	27.42	13.15	28.25	-3.5
Change in Other Net Operating Assets	-2.8	-2.8	1.54	2.06	4.83	10.68
Operating Cash Flow	140.44	62.66	55.11	49.59	48.3	53.26
Operating Cash Flow Growth	104.95%	13.70%	11.13%	2.66%	-9.30%	-3.08%
Capital Expenditures	-9.52	-12.05	-6.95	-5.38	-58.83	-4.18
Sale of Property, Plant & Equipment	0.87	0.32	0.11	5.6	1.9	-
Investment in Securities	-14	-14	2	-13.42	11.9	56.85
Other Investing Activities	-20.15	11.38	19.56	14.27	10.84	12.97
Investing Cash Flow	-42.8	-14.36	14.72	1.07	-34.19	65.64
Issuance of Common Stock	-	-	-	-	-	3.26
Repurchase of Common Stock	-	-	-	-3.33	-0.23	-
Common Dividends Paid	-41.2	-41.2	-39.14	-24.8	-31	-24.72
Other Financing Activities	-1.47	-	-	-2.3	-1.03	-
Financing Cash Flow	-42.67	-41.2	-39.14	-30.43	-32.26	-21.46
Foreign Exchange Rate Adjustments	0.39	0.53	0.63	9.29	-1.5	-6.02
Net Cash Flow	55.36	7.63	31.31	29.52	-19.64	91.41
Free Cash Flow	130.92	50.6	48.16	44.21	-10.53	49.08
Free Cash Flow Growth	153.13%	5.08%	8.93%	-	-	3.45%
Free Cash Flow Margin	30.29%	12.39%	12.68%	14.40%	-3.90%	16.88%
Free Cash Flow Per Share	0.64	0.25	0.23	0.21	-0.05	0.24
Cash Income Tax Paid	44.98	42.82	43.4	22.31	26.31	42.4
Levered Free Cash Flow	89.74	39.22	31.28	29.06	-24.57	30.7
Unlevered Free Cash Flow	89.74	39.22	31.28	29.06	-24.57	30.7
Change in Working Capital	-53.31	-53.31	-43.8	-30.52	-14.46	-33.68

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