SHA:603115 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	203.99	160.9	136.79	227.71	221.19	125.77
Depreciation & Amortization	87.59	87.59	76.65	64.8	57.85	48.05
Other Amortization	5.26	5.26	5.14	4.53	3.2	1.59
Loss (Gain) From Sale of Assets	0.08	0.08	-4.92	0.09	-0.01	0.02
Asset Writedown & Restructuring Costs	0.86	0.86	0.15	0.58	1.54	3.59
Loss (Gain) From Sale of Investments	-7.7	-7.7	-8.44	-13.38	-2.05	-7.93
Provision & Write-off of Bad Debts	2.61	2.61	1.02	0.2	2	-
Other Operating Activities	-82.17	-5.01	-5.8	-3.98	5.95	10.17
Change in Accounts Receivable	-225.5	-225.5	-22.85	-77.25	-55.7	-192.13
Change in Inventory	-85.79	-85.79	-8.91	-96.69	-42.29	-27.48
Change in Accounts Payable	124.7	124.7	7.21	60.21	-0.2	72.46
Change in Other Net Operating Assets	3.82	3.82	-	-	-	-
Operating Cash Flow	27.22	61.3	180.29	175.64	187.47	33.08
Operating Cash Flow Growth	-86.77%	-66.00%	2.65%	-6.31%	466.78%	-64.14%
Capital Expenditures	-246.51	-157.08	-153.79	-150.83	-78.17	-159.7
Sale of Property, Plant & Equipment	7.86	7.08	0.24	0.03	0.63	0.01
Investment in Securities	45.83	296.86	-28.55	264.18	-437.55	87.36
Other Investing Activities	141.42	9.03	7.7	18.7	2.19	9.47
Investing Cash Flow	-51.4	155.9	-174.4	132.09	-512.89	-62.86
Short-Term Debt Issued	-	-	-	-	20	10
Total Debt Issued	317.33	-	-	-	20	10
Short-Term Debt Repaid	-	-	-	-20	-30	-10
Total Debt Repaid	-	-	-	-20	-30	-10
Net Debt Issued (Repaid)	317.33	-	-	-20	-10	-
Issuance of Common Stock	22.06	-	-	-	679.62	-
Common Dividends Paid	-145.65	-119.6	-179.4	-179.82	-156.85	-157.7
Other Financing Activities	-	-	-	-13.1	-5.87	-0.3
Financing Cash Flow	193.74	-119.6	-179.4	-212.92	506.91	-158
Foreign Exchange Rate Adjustments	3.62	2.2	4.41	9.93	-6.73	-13.89
Net Cash Flow	173.19	99.81	-169.09	104.73	174.76	-201.67
Free Cash Flow	-219.29	-95.77	26.51	24.82	109.3	-126.63
Free Cash Flow Growth	-	-	6.81%	-77.30%	-	-
Free Cash Flow Margin	-9.83%	-4.97%	1.48%	1.41%	6.64%	-10.39%
Free Cash Flow Per Share	-0.90	-0.40	0.11	0.10	0.52	-0.60
Cash Income Tax Paid	67.21	44.82	30.35	47.8	60.49	36.54
Levered Free Cash Flow	-188.52	-42.49	20.24	-55.34	69.79	-169.45
Unlevered Free Cash Flow	-187.85	-42.49	20.24	-55.09	70.3	-168.39
Change in Working Capital	-183.29	-183.29	-20.29	-104.91	-102.2	-148.19

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.