Inner Mongolia Xinhua Distribution Group Co.,Ltd. (SHA:603230)

SHA:603230 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	244.13	338.08	314.82	267.82	228.51	200.78
Depreciation & Amortization	65.65	65.65	57.68	55.62	46.08	35.39
Other Amortization	2.26	2.26	0.04	-	-	-
Loss (Gain) From Sale of Assets	-0.68	-0.68	-3.49	0.01	-	-0.01
Asset Writedown & Restructuring Costs	0.12	0.12	-0	0.77	0.16	4.94
Loss (Gain) From Sale of Investments	-46.47	-46.47	-20.95	-12.31	-0.1	-0.13
Provision & Write-off of Bad Debts	3.18	3.18	1.55	13.16	1.73	-
Other Operating Activities	374.36	-1.26	5.95	1.46	4.52	0.41
Change in Accounts Receivable	-56.65	-56.65	67.87	-174.7	-20.88	49.44
Change in Inventory	9.81	9.81	-11.96	46.77	-5.03	-34.61
Change in Accounts Payable	-28.89	-28.89	119.93	185.12	116.59	120.79
Operating Cash Flow	566.77	285.1	531.41	383.73	371.58	372.77
Operating Cash Flow Growth	146.50%	-46.35%	38.49%	3.27%	-0.32%	76.43%
Capital Expenditures	-95.23	-443.6	-75.64	-182.35	-86.66	-278.43
Sale of Property, Plant & Equipment	0.51	1.26	0.2	0.62	0.5	0.26
Investment in Securities	-336	-360	-308.23	-893.77	-	3
Other Investing Activities	36.64	32.86	20.92	3.45	0.02	0.15
Investing Cash Flow	-394.09	-769.48	-362.74	-1,072	-86.14	-275.02
Long-Term Debt Repaid	-	-0.3	-0.3	-0.25	-0.15	-
Net Debt Issued (Repaid)	-0.3	-0.3	-0.3	-0.25	-0.15	-
Issuance of Common Stock	-	-	-	-	933.89	-
Common Dividends Paid	-169.19	-159.09	-53.03	-22.98	-	-703.8
Other Financing Activities	-0.15	-	-	-9.67	-8.2	-0.34
Financing Cash Flow	-169.64	-159.39	-53.33	-32.91	925.53	-704.14
Net Cash Flow	3.04	-643.76	115.33	-721.22	1,211	-606.39
Free Cash Flow	471.54	-158.5	455.77	201.38	284.92	94.35
Free Cash Flow Growth	-	-	126.32%	-29.32%	201.99%	165.29%
Free Cash Flow Margin	27.62%	-8.75%	24.77%	12.14%	17.90%	7.43%
Free Cash Flow Per Share	1.33	-0.45	1.29	0.57	1.07	0.36
Cash Income Tax Paid	-	73.38	12.24	14.49	24.05	12.26
Levered Free Cash Flow	238.47	-249.77	327.52	64.77	187.53	-606.62
Unlevered Free Cash Flow	238.49	-249.75	327.54	64.79	187.55	-606.62
Change in Working Capital	-75.78	-75.78	175.81	57.18	90.69	135.64

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