SHA:603788 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	216.89	216.19	190.59	162.64	114.91	145.46
Depreciation & Amortization	43.56	43.56	34.24	31.56	32.24	29.01
Other Amortization	0.69	0.69	-	-	-	-
Loss (Gain) From Sale of Assets	-0.01	-0.01	0.13	0.01	0.04	0.07
Asset Writedown & Restructuring Costs	-	-	-	-	9.57	-
Loss (Gain) From Sale of Investments	-16.94	-16.94	-16.32	-7.17	-16.63	-11.68
Provision & Write-off of Bad Debts	0.5	0.5	3.5	8.19	7.03	3.22
Other Operating Activities	2.02	2.59	8.23	4.74	2.88	1.75
Change in Accounts Receivable	-225.36	-225.36	-138.09	-224.59	-29.77	42.95
Change in Inventory	9.46	9.46	-16.07	-10.15	-22.2	-12.86
Change in Accounts Payable	70.47	70.47	65.78	141.76	34.25	-42.21
Change in Other Net Operating Assets	-	-	-	-	-	5.03
Operating Cash Flow	102	101.88	126.38	102.23	132.27	160.26
Operating Cash Flow Growth	-17.95%	-19.38%	23.62%	-22.71%	-17.46%	-9.43%
Capital Expenditures	-68.34	-72.95	-150.4	-141.46	-182.12	-19.51
Sale of Property, Plant & Equipment	0.21	0.12	0.15	0.03	0.01	0.03
Investment in Securities	91.84	186.84	-449.47	172.74	-156.47	-117.96
Other Investing Activities	4.39	4.48	1.99	-2	-	-
Investing Cash Flow	28.09	118.49	-597.74	29.31	-338.58	-137.45
Short-Term Debt Issued	-	100.75	109.12	15.2	-	-
Total Debt Issued	104.32	100.75	109.12	15.2	-	-
Long-Term Debt Repaid	-	-12.17	-10.8	-10.02	-8.99	-8.99
Total Debt Repaid	-19.84	-12.17	-10.8	-10.02	-8.99	-8.99
Net Debt Issued (Repaid)	84.48	88.58	98.32	5.18	-8.99	-8.99
Common Dividends Paid	-156.15	-156.15	-133.84	-111.53	-111.53	-133.84
Other Financing Activities	0.11	-	-	-	-	0.4
Financing Cash Flow	-71.56	-67.57	-35.52	-106.36	-120.52	-142.43
Foreign Exchange Rate Adjustments	0.1	0.01	-	-	-	-
Net Cash Flow	58.64	152.81	-506.88	25.18	-326.84	-119.61
Free Cash Flow	33.66	28.93	-24.03	-39.23	-49.85	140.75
Free Cash Flow Growth	1247.18%	-	-	-	-	-9.27%
Free Cash Flow Margin	2.16%	1.83%	-1.65%	-3.10%	-4.81%	14.94%
Free Cash Flow Per Share	0.15	0.13	-0.11	-0.18	-0.23	0.63
Cash Income Tax Paid	127.83	119.48	108.84	73.71	72.7	69.49
Levered Free Cash Flow	3.98	68.84	9.03	-84.95	-103.74	70.45
Unlevered Free Cash Flow	4.68	69.55	10.12	-84.64	-103.14	71.23
Change in Working Capital	-144.71	-144.71	-94	-97.75	-17.77	-7.57

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