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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	212.79	200.78	176.73	160.77	126.45	83.3
Depreciation & Amortization	177.27	177.27	109.46	115.65	110.57	104.05
Other Amortization	1.36	1.36	1.87	1.82	1.75	2.61
Loss (Gain) From Sale of Assets	-0.71	-0.71	-1.37	-0.07	1.38	-1.38
Asset Writedown & Restructuring Costs	8.15	8.15	4.4	11.02	9.5	-0.72
Loss (Gain) From Sale of Investments	0.02	0.02	0.07	0.25	0	-
Provision & Write-off of Bad Debts	21.01	21.01	0.46	0.36	7.82	7.3
Other Operating Activities	-165.01	10.13	16.98	22.48	27.35	16.7
Change in Accounts Receivable	-478.9	-478.9	-100.71	-1.53	-183.93	-158.19
Change in Inventory	-123.77	-123.77	7.12	20.32	-56.28	-42.45
Change in Accounts Payable	282.23	282.23	-1.27	133.54	25.66	69.68
Operating Cash Flow	-71.71	91.41	209.71	461.74	71.63	82.82
Operating Cash Flow Growth	-	-56.41%	-54.58%	544.62%	-13.51%	-
Capital Expenditures	-555.86	-405.42	-263.22	-262.72	-243.68	-152.76
Sale of Property, Plant & Equipment	26.6	27.49	3.12	9.89	7.3	6.91
Investment in Securities	-	-	-	-	-1	-
Investing Cash Flow	-529.27	-377.93	-260.1	-252.83	-237.39	-145.85
Long-Term Debt Issued	-	872.45	735.06	722.96	877.45	826.81
Long-Term Debt Repaid	-	-1,012	-700.19	-856.1	-647.47	-723.33
Net Debt Issued (Repaid)	85.62	-139.76	34.88	-133.15	229.98	103.48
Issuance of Common Stock	636.61	636.61	-	-	-	-
Common Dividends Paid	-6.11	-8.12	-15.22	-19.54	-21.92	-53.63
Other Financing Activities	-0.69	-14.94	3.51	8.36	-55.73	26.31
Financing Cash Flow	715.43	473.8	23.16	-144.33	152.33	76.16
Net Cash Flow	114.45	187.28	-27.22	64.59	-13.43	13.13
Free Cash Flow	-627.58	-314.01	-53.5	199.02	-172.05	-69.94
Free Cash Flow Margin	-26.34%	-13.69%	-3.17%	12.89%	-11.64%	-6.92%
Free Cash Flow Per Share	-1.88	-1.01	-0.21	0.78	-0.68	-0.28
Cash Income Tax Paid	4.93	-	77.3	82.81	80.31	43.66
Levered Free Cash Flow	-562.02	-170.41	-173.17	278.27	-157.53	-
Unlevered Free Cash Flow	-556.16	-164.55	-162.9	291.27	-143.09	-
Change in Working Capital	-326.59	-326.59	-98.89	149.46	-213.19	-129.03

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