SHA:603078 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	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	91.16	98.63	105.25	105.74	56.51	58.19
Depreciation & Amortization	120.21	120.21	112.91	84.14	37.44	31.56
Other Amortization	2.66	2.66	0.48	0.45	0.09	-
Loss (Gain) From Sale of Assets	-0.18	-0.18	-	0.05	-0.02	-
Asset Writedown & Restructuring Costs	-2.13	-2.13	0.27	0.41	0.18	0.02
Loss (Gain) From Sale of Investments	-1.69	-1.69	-2.3	-0.71	-2.38	-
Provision & Write-off of Bad Debts	3.8	3.8	5.53	1.76	4.78	2.56
Other Operating Activities	86.01	-12.83	-21.32	5.92	7.76	7.59
Change in Accounts Receivable	-104.9	-104.9	-24.74	-43.8	-204.19	-229.71
Change in Inventory	-23.45	-23.45	-18.26	-23	-6.61	-7.76
Change in Accounts Payable	42.29	42.29	-5.29	3.92	55.84	126.63
Change in Other Net Operating Assets	-2.99	-2.99	1.21	3.22	5.52	-0.23
Operating Cash Flow	197.63	106.26	145.6	122.45	-49.31	-11.11
Operating Cash Flow Growth	130.16%	-27.02%	18.91%	-	-	-
Capital Expenditures	-129.52	-175.07	-98.58	-216.1	-229.76	-276.9
Sale of Property, Plant & Equipment	0.02	0.19	-	0.2	0.25	-
Investment in Securities	-20	-170	-	90	-90	-
Other Investing Activities	5.41	5.5	13.06	99.11	3.23	4.1
Investing Cash Flow	-144.08	-339.38	-85.52	-26.8	-316.28	-272.8
Long-Term Debt Issued	-	302.58	285	120	353	414.62
Long-Term Debt Repaid	-	-106.4	-466.75	-320.09	-176.77	-286.08
Net Debt Issued (Repaid)	137.55	196.18	-181.75	-200.09	176.23	128.54
Issuance of Common Stock	2.39	-	-	922.71	-	290
Common Dividends Paid	-46.6	-56.46	-35.8	-36.82	-43.73	-31.16
Other Financing Activities	-337.98	-337.64	-	-4.14	-	-10.88
Financing Cash Flow	-244.64	-197.92	-217.55	681.66	132.49	376.5
Foreign Exchange Rate Adjustments	-0.17	-0.13	0.38	0.04	-0	0
Net Cash Flow	-191.26	-431.17	-157.09	777.35	-233.1	92.6
Free Cash Flow	68.11	-68.81	47.02	-93.65	-279.07	-288.01
Free Cash Flow Margin	5.73%	-6.26%	4.57%	-9.97%	-35.23%	-51.08%
Free Cash Flow Per Share	0.18	-0.18	0.12	-0.28	-0.84	-0.92
Cash Income Tax Paid	71.45	73.49	68.31	69.62	36.61	28.2
Levered Free Cash Flow	47.93	-57.4	12.01	-321.19	-256.68	-19.65
Unlevered Free Cash Flow	51.05	-56.43	20.44	-309.27	-251.86	-15.86
Change in Working Capital	-102.22	-102.22	-55.22	-75.32	-153.66	-111.03

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