SHA:603334 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	140.53	123.82	129.71	133.35	101.91
Depreciation & Amortization	30.61	19.59	18.14	12.25	10.24
Other Amortization	1.29	2.26	2.27	1.5	0.29
Loss (Gain) From Sale of Assets	-0.03	-0.05	-0.02	0.06	0.41
Asset Writedown & Restructuring Costs	2.54	0.06	0.76	1.7	1.63
Loss (Gain) From Sale of Investments	-0.87	-0.7	3.98	5.07	-
Provision & Write-off of Bad Debts	-	4.56	-3.17	1.9	2.11
Other Operating Activities	11.28	2.68	10.88	-2.86	3.12
Change in Accounts Receivable	-24.86	-118.19	66.43	-92.78	-84.3
Change in Inventory	-283.21	-44.27	-96.73	13.55	9.96
Change in Accounts Payable	103.51	32.81	1.47	36.21	41.85
Change in Other Net Operating Assets	-3.58	3.28	28.86	-40.24	-6.7
Operating Cash Flow	-26.44	22.43	162.5	69.72	76.95
Operating Cash Flow Growth	-	-86.20%	133.07%	-9.40%	2.77%
Capital Expenditures	-24.36	-79.53	-168.11	-80.1	-71.94
Sale of Property, Plant & Equipment	0.19	0.17	0.18	0.36	0.52
Investment in Securities	-300	-	0.18	0.02	-2.3
Other Investing Activities	0.9	0.44	0.34	-7.42	1.31
Investing Cash Flow	-323.27	-78.92	-167.41	-87.14	-72.41
Long-Term Debt Issued	371.5	315.2	248.98	328.57	164.9
Long-Term Debt Repaid	-436.15	-242.86	-245.3	-219.45	-124.9
Net Debt Issued (Repaid)	-64.65	72.34	3.68	109.12	40
Issuance of Common Stock	795.44	-	-	14.1	-
Common Dividends Paid	-10.35	-10.63	-25.37	-22	-3.87
Other Financing Activities	25.77	3.2	-4.52	-3.21	-0.34
Financing Cash Flow	746.21	64.91	-26.2	98.01	35.79
Foreign Exchange Rate Adjustments	-0.1	4.65	2.94	10.34	-1.86
Net Cash Flow	396.4	13.07	-28.18	90.93	38.47
Free Cash Flow	-50.8	-57.1	-5.62	-10.38	5.01
Free Cash Flow Growth	-	-	-	-	-91.49%
Free Cash Flow Margin	-1.60%	-2.93%	-0.33%	-0.61%	0.39%
Free Cash Flow Per Share	-0.45	-0.53	-0.05	-0.10	0.05
Cash Income Tax Paid	67.5	-10.36	48.84	43.27	41.59
Levered Free Cash Flow	-96.27	-148.93	-84.83	48.87	1.9
Unlevered Free Cash Flow	-96.27	-145.18	-80.38	52.8	3.99
Change in Working Capital	-211.78	-129.79	-0.07	-83.25	-42.76

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