SHA:603324 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-18.83	119.9	165.44	130.31	152.35
Depreciation & Amortization	68.88	46.64	37.98	21.49	14
Other Amortization	2.98	6.6	2.66	0.73	-
Loss (Gain) From Sale of Assets	-1.8	0.4	0.01	-	0.07
Asset Writedown & Restructuring Costs	3.47	1.81	0.48	-	-
Loss (Gain) From Sale of Investments	1.64	-	-0.46	-3.24	-5.35
Provision & Write-off of Bad Debts	-	10.24	57.43	36.28	24.89
Other Operating Activities	32.88	21.25	15.01	8.21	3.57
Change in Accounts Receivable	144.56	190.89	-411.44	-425.22	-280.59
Change in Inventory	76.92	-136.17	-313.35	-171.87	-40.44
Change in Accounts Payable	-399.16	-374.99	455.21	234.77	162.97
Change in Other Net Operating Assets	-	9.17	1.61	9.43	5.8
Operating Cash Flow	-102.77	-103.12	0.23	-170.89	34.43
Operating Cash Flow Growth	-	-	-	-	-61.63%
Capital Expenditures	-122.06	-260.33	-110.15	-167.66	-123.53
Sale of Property, Plant & Equipment	0	2.88	2.62	-	0.01
Investment in Securities	-	-15	-	275	-255
Other Investing Activities	-	-	1.46	1.57	7.02
Investing Cash Flow	-122.05	-272.45	-106.06	108.92	-371.5
Long-Term Debt Issued	557.94	785.04	555.79	159.24	45
Long-Term Debt Repaid	-415.21	-415.59	-341.78	-54.05	-64.22
Net Debt Issued (Repaid)	142.73	369.46	214.01	105.18	-19.22
Issuance of Common Stock	-	-	30.38	-	621.93
Repurchase of Common Stock	-	-29.73	-14.51	-81.7	-
Common Dividends Paid	-36.18	-40.4	-25.83	-49.32	-38.59
Other Financing Activities	-61.36	-23.71	1.24	-	-16.37
Financing Cash Flow	45.19	275.62	205.29	-25.84	547.75
Foreign Exchange Rate Adjustments	-0.5	0.47	0.18	2.01	-0.62
Net Cash Flow	-180.14	-99.48	99.63	-85.79	210.06
Free Cash Flow	-224.83	-363.45	-109.92	-338.54	-89.1
Free Cash Flow Margin	-19.97%	-25.05%	-6.02%	-25.48%	-7.23%
Free Cash Flow Per Share	-1.58	-2.48	-0.75	-2.27	-0.64
Cash Income Tax Paid	53.22	51.97	46.03	88.62	58.31
Levered Free Cash Flow	-197.69	-171.73	-122.37	-403.1	-58.59
Unlevered Free Cash Flow	-197.69	-160.67	-117.17	-400.44	-57.62
Change in Working Capital	-192	-309.95	-278.32	-364.67	-155.1

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