Shandong Huifa Foodstuff 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	-68.86	-16.59	7.52	-119.87	-137.88
Depreciation & Amortization	67.66	74.75	83.5	79.27	69.19
Other Amortization	1.55	4.88	4.02	1.77	1.21
Loss (Gain) From Sale of Assets	-0.97	0.56	0.47	0.14	-0.15
Asset Writedown & Restructuring Costs	14.82	2.66	2.64	1.12	11.87
Loss (Gain) From Sale of Investments	9.46	0.82	0.93	2.52	0.43
Provision & Write-off of Bad Debts	-	10.06	10.98	4.74	-
Other Operating Activities	20.95	29.64	30.66	24.47	21.51
Change in Accounts Receivable	87.97	-83.85	-100.07	38.03	-16.2
Change in Inventory	17.11	4.26	53.96	-35.98	31.7
Change in Accounts Payable	-99.43	38.93	-8.01	76.9	89.9
Change in Other Net Operating Assets	-0.87	0.87	0.28	3.34	30.05
Operating Cash Flow	49.18	64.62	89.83	57.65	84.01
Operating Cash Flow Growth	-23.90%	-28.07%	55.82%	-31.38%	25.86%
Capital Expenditures	-22.77	-13.32	-27.85	-89.85	-126.26
Sale of Property, Plant & Equipment	0.16	1.5	1.36	0.41	0.36
Divestitures	2.56	0.85	-	-	-
Investment in Securities	0.2	-29.2	-23.94	-7.22	-5.21
Other Investing Activities	0.09	-	0.03	-	-
Investing Cash Flow	-19.75	-40.17	-50.41	-96.67	-131.12
Long-Term Debt Issued	475.41	653.55	705.99	733.38	754.86
Total Debt Issued	475.41	653.55	705.99	733.38	754.86
Long-Term Debt Repaid	-475.01	-642.96	-945.8	-547.4	-734.63
Total Debt Repaid	-475.01	-642.96	-945.8	-547.4	-734.63
Net Debt Issued (Repaid)	0.4	10.59	-239.82	185.98	20.23
Issuance of Common Stock	-	-	-	-	28.72
Repurchase of Common Stock	-	-	-	-1	-0.1
Common Dividends Paid	-16.72	-26.41	-25.79	-18.04	-38.85
Other Financing Activities	-92.84	11.89	291.39	-160.56	-13.12
Financing Cash Flow	-109.15	-3.94	25.78	6.38	-3.13
Foreign Exchange Rate Adjustments	-0.3	-0.42	-0.15	0.01	0.07
Net Cash Flow	-80.03	20.09	65.06	-32.63	-50.17
Free Cash Flow	26.41	51.3	61.98	-32.2	-42.25
Free Cash Flow Growth	-48.52%	-17.23%	-	-	-
Free Cash Flow Margin	1.87%	2.67%	3.10%	-2.04%	-2.56%
Free Cash Flow Per Share	0.11	0.22	0.25	-0.13	-0.18
Cash Income Tax Paid	67.09	75.93	81.68	49.39	63.28
Levered Free Cash Flow	38.98	50.28	7.77	-36.43	-32.39
Unlevered Free Cash Flow	38.98	65.21	23.22	-20.49	-17.63
Change in Working Capital	4.55	-42.17	-50.89	63.5	117.84

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.