Zhejiang Tion Vanly Tech. 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
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
Net Income	200.6	176.73	160.77	126.45	83.3
Depreciation & Amortization	27.88	109.46	115.65	110.57	104.05
Other Amortization	0.96	1.87	1.82	1.75	2.61
Loss (Gain) From Sale of Assets	0.06	-1.37	-0.07	1.38	-1.38
Asset Writedown & Restructuring Costs	1.83	4.4	11.02	9.5	-0.72
Loss (Gain) From Sale of Investments	-0	0.07	0.25	0	-
Provision & Write-off of Bad Debts	0.93	0.46	0.36	7.82	7.3
Other Operating Activities	-95.5	16.98	22.48	27.35	16.7
Change in Accounts Receivable	-30.71	-100.71	-1.53	-183.93	-158.19
Change in Inventory	-16.1	7.12	20.32	-56.28	-42.45
Change in Accounts Payable	22.82	-1.27	133.54	25.66	69.68
Operating Cash Flow	111.06	209.71	461.74	71.63	82.82
Operating Cash Flow Growth	-75.95%	-54.58%	544.62%	-13.51%	-
Capital Expenditures	-341.93	-263.22	-262.72	-243.68	-152.76
Sale of Property, Plant & Equipment	23.1	3.12	9.89	7.3	6.91
Investment in Securities	-159.83	-	-	-1	-
Investing Cash Flow	-478.09	-260.1	-252.83	-237.39	-145.85
Long-Term Debt Issued	-	735.06	722.96	877.45	826.81
Long-Term Debt Repaid	-	-700.19	-856.1	-647.47	-723.33
Net Debt Issued (Repaid)	-102.74	34.88	-133.15	229.98	103.48
Common Dividends Paid	-11.21	-15.22	-19.54	-21.92	-53.63
Other Financing Activities	-84.36	3.51	8.36	-55.73	26.31
Financing Cash Flow	438.29	23.16	-144.33	152.33	76.16
Net Cash Flow	71.27	-27.22	64.59	-13.43	13.13
Free Cash Flow	-230.87	-53.5	199.02	-172.05	-69.94
Free Cash Flow Margin	-11.63%	-3.17%	12.89%	-11.64%	-6.92%
Free Cash Flow Per Share	-0.79	-0.21	0.78	-0.68	-0.28
Cash Income Tax Paid	88.98	77.3	82.81	80.31	43.66
Levered Free Cash Flow	-	-173.17	278.27	-157.53	-
Unlevered Free Cash Flow	-	-162.9	291.27	-143.09	-
Change in Working Capital	-25.69	-98.89	149.46	-213.19	-129.03

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