SHA:603429 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	-23.85	-18.2	-72.46	116.67	166.92	136.89
Depreciation & Amortization	29.77	29.77	42.11	50	49.9	47.65
Other Amortization	2.29	2.29	2.11	2.36	2.34	1.57
Loss (Gain) From Sale of Assets	-0.06	-0.06	0.61	-0.47	-0.04	-0.49
Asset Writedown & Restructuring Costs	0.04	0.04	9.45	47.93	15.36	27.07
Loss (Gain) From Sale of Investments	-	-	-26.34	-13.3	-11.1	-2.11
Provision & Write-off of Bad Debts	6.25	6.25	4.14	-8.47	5.03	2.26
Other Operating Activities	20.17	-0.41	2.22	10.78	-1.78	3.46
Change in Accounts Receivable	-48.91	-48.91	29.42	128.33	-56.65	-55.44
Change in Inventory	11.47	11.47	62.18	-8.11	28.22	-39.56
Change in Accounts Payable	-67.65	-67.65	-107.9	-96.49	25.32	152.94
Change in Other Net Operating Assets	-	-	-	-	-	-11.29
Operating Cash Flow	-71.11	-86.04	-58.57	230.94	226.61	263.76
Operating Cash Flow Growth	-	-	-	1.91%	-14.09%	51.90%
Capital Expenditures	-0.41	-4.18	-4.22	-22.76	-17.75	-53.42
Sale of Property, Plant & Equipment	0.37	0.76	15.29	1.08	0.12	3.24
Divestitures	7.48	-	51.65	-	-	-
Investment in Securities	74.79	52.1	18.56	-58.7	-49.03	-30
Other Investing Activities	-	-	2.22	-	10.13	2.11
Investing Cash Flow	82.23	48.68	83.5	-80.38	-56.52	-78.06
Long-Term Debt Repaid	-	-0.59	-	-0.24	-0.44	-0.22
Total Debt Repaid	-0.59	-0.59	-	-0.24	-0.44	-0.22
Net Debt Issued (Repaid)	-0.59	-0.59	-	-0.24	-0.44	-0.22
Repurchase of Common Stock	-	-	-150.84	-8.46	-62.78	-
Common Dividends Paid	-	-	-75.39	-	-80.17	-37.26
Other Financing Activities	52.63	52.63	-	-1.17	-0.65	6.53
Financing Cash Flow	52.03	52.03	-226.23	-9.87	-144.04	-30.95
Net Cash Flow	63.16	14.67	-201.3	140.68	26.05	154.75
Free Cash Flow	-71.52	-90.22	-62.79	208.18	208.86	210.35
Free Cash Flow Growth	-	-	-	-0.33%	-0.70%	132.34%
Free Cash Flow Margin	-59.55%	-52.72%	-13.71%	31.42%	25.23%	29.89%
Free Cash Flow Per Share	-0.17	-0.20	-0.12	0.39	0.40	0.40
Cash Income Tax Paid	25.39	26.2	63.16	99.08	57.97	47.26
Levered Free Cash Flow	48.83	-56.83	-55.08	148.91	63.15	133.33
Unlevered Free Cash Flow	48.88	-56.77	-55.07	148.92	64.47	134.39
Change in Working Capital	-105.72	-105.72	-20.41	25.43	-0.01	47.46

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