Shanghai Carthane 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	73.58	90.39	91.83	78.05	84.22
Depreciation & Amortization	33.6	33.69	32.7	29.69	25.64
Other Amortization	25.72	19.69	20.07	19.99	15.78
Loss (Gain) From Sale of Assets	0.35	0.14	0.01	-0.19	0.2
Asset Writedown & Restructuring Costs	0.13	-	0.5	-	0.1
Loss (Gain) From Sale of Investments	11.36	12.66	-12.26	-0.7	-3.59
Provision & Write-off of Bad Debts	1.12	1.72	3.84	-	1.87
Other Operating Activities	4.55	5.48	1.31	-3.22	1.47
Change in Accounts Receivable	-41.94	-84.64	-39.81	20.98	-36.63
Change in Inventory	-11.9	-3.69	25.78	-2.69	-1.98
Change in Accounts Payable	65.27	53.39	-4.42	-70.21	30.13
Operating Cash Flow	160.69	128.73	110.88	67.87	119.1
Operating Cash Flow Growth	24.82%	16.10%	63.36%	-43.01%	-35.64%
Capital Expenditures	-83.21	-61.95	-63.37	-117.65	-81.2
Sale of Property, Plant & Equipment	13.39	0.12	0.06	0.01	0.12
Cash Acquisitions	-	-	-	0.15	-
Divestitures	-	-	-23.43	-	-
Investment in Securities	-125	0.25	-7.5	-	-
Other Investing Activities	1.25	0.54	1.41	1.23	4.4
Investing Cash Flow	-193.57	-61.04	-92.84	-116.26	-76.67
Short-Term Debt Issued	407.21	100.74	52.23	-	-
Total Debt Issued	407.21	100.74	52.23	-	-
Short-Term Debt Repaid	-100.98	-72.23	-21.12	-	-
Long-Term Debt Repaid	-3.61	-2.38	-1.94	-2.74	-1.77
Total Debt Repaid	-104.58	-74.61	-23.06	-2.74	-1.77
Net Debt Issued (Repaid)	302.62	26.13	29.17	-2.74	-1.77
Issuance of Common Stock	46.01	46.45	18.56	45.32	0.23
Repurchase of Common Stock	-	-	-	-44.21	-
Common Dividends Paid	-67.52	-69.9	-62.79	-62.75	-62.99
Other Financing Activities	-53.65	-40.56	-3.43	11.12	0.57
Financing Cash Flow	227.46	-37.86	-18.49	-53.26	-63.97
Foreign Exchange Rate Adjustments	-1.22	0.23	0.57	3.64	-2.19
Net Cash Flow	193.35	30.06	0.12	-98	-23.73
Free Cash Flow	77.47	66.78	47.5	-49.78	37.9
Free Cash Flow Growth	16.01%	40.58%	-	-	-69.32%
Free Cash Flow Margin	9.41%	8.92%	6.42%	-7.75%	6.91%
Free Cash Flow Per Share	0.29	0.25	0.18	-0.19	0.14
Cash Income Tax Paid	40.17	48.62	55.09	36.48	31.67
Levered Free Cash Flow	42.67	19.86	-14.16	-70.55	28.89
Unlevered Free Cash Flow	45.8	20.69	-13.67	-69.86	29.17
Change in Working Capital	10.27	-35.03	-27.12	-55.75	-6.59

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