Nanjing Huamai Technology Co., Ltd. (SHA:603042)

Nanjing Huamai Technology Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	0.53	-62.94	14.57	-84.2	-95.47	8.41
Depreciation & Amortization	50.42	51.69	52.52	53.36	56.87	56.93
Other Amortization	3.42	2.15	0.15	0.97	1.43	1.55
Loss (Gain) From Sale of Assets	-0.08	-0.08	0.1	0.46	-0.07	0.26
Asset Writedown & Restructuring Costs	0.19	0.19	-3.86	3.51	6.48	4.03
Loss (Gain) From Sale of Investments	-1.34	-1.34	26.97	-2.85	-2.48	-0.31
Provision & Write-off of Bad Debts	7.75	7.75	-51.28	8.88	51.22	17.03
Other Operating Activities	-46.34	18.34	6.11	26.26	8.88	-14.95
Change in Accounts Receivable	-13.51	-13.51	37.6	19.21	217.34	-113.17
Change in Inventory	4.82	4.82	39.42	14.42	15.31	-13.25
Change in Accounts Payable	87.78	87.78	-95.09	42.21	-169.74	9.08
Change in Other Net Operating Assets	-	-	-	-4.35	4.35	-
Operating Cash Flow	104.53	105.74	35.93	77.26	75.68	-58.23
Operating Cash Flow Growth	-	194.27%	-53.49%	2.09%	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-10.02	-6.36	-11.27	-16.56	-17.16	-46.67
Sale of Property, Plant & Equipment	0.04	0.13	0.54	45.94	0.47	2.76
Divestitures	0.4	1	-0.01	0.2	1.95	-
Investment in Securities	16.65	-4	70	2.5	-20	25
Other Investing Activities	0.61	1.32	2.02	2.61	2.08	0.51
Investing Cash Flow	7.68	-7.91	61.29	34.69	-32.67	-18.39

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Issued	-	183.46	258.89	234.65	200.51	328.51
Total Debt Issued	126.41	183.46	258.89	234.65	200.51	328.51
Long-Term Debt Repaid	-	-159.03	-279.36	-342.62	-354.92	-390.91
Lease Payments	-2.65	-2.65	-1.32	-1.36	-0.85	-1.01
Total Debt Repaid	-163.14	-159.03	-279.36	-342.62	-354.92	-390.91
Net Debt Issued (Repaid)	-36.73	24.43	-20.47	-107.97	-154.41	-62.4
Issuance of Common Stock	78.8	-	-	-	-	247.39
Common Dividends Paid	-7.79	-5.08	-5.59	-11	-17.28	-28.5
Other Financing Activities	21.53	-	-0.12	0.19	78.66	6.54
Financing Cash Flow	55.81	19.35	-26.18	-118.78	-93.03	163.03

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	-3.33	-0.83	1.14	-1.15	3.09	-0.77
Net Cash Flow	164.68	116.35	72.18	-7.98	-46.93	85.64

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	94.51	99.38	24.66	60.7	58.51	-104.9
Free Cash Flow Growth	-	303.00%	-59.37%	3.74%	-	-
Free Cash Flow Margin	10.14%	12.17%	2.72%	6.46%	5.35%	-8.86%
Free Cash Flow Per Share	0.45	0.48	0.12	0.29	0.28	-0.54
Levered Free Cash Flow	-	140.34	93.92	83.22	58.55	-55.96
Unlevered Free Cash Flow	-	143.75	98.28	89.63	68.27	-42.52
Free Cash Flow After Leases	91.86	96.73	23.34	59.34	57.67	-105.91

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	-	-	0.12	-	-	-
Cash Income Tax Paid	24.25	18.48	18.29	28.64	6.29	16.21
Change in Working Capital	89.99	89.99	-9.35	70.87	48.82	-131.18

Data Source: S&P Global Market Intelligence Last updated: Oct 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 6, 2026

Data Sources Report a data error