SHA:603918 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	-60.66	-60.83	25.62	17.94	88.65
Depreciation & Amortization	69.49	16.32	59.17	34.07	12.17
Other Amortization	5.84	54.71	4.31	4.13	9.94
Loss (Gain) From Sale of Assets	0.05	0.14	0.16	0.18	0.25
Asset Writedown & Restructuring Costs	14.48	-	-	-	0.94
Loss (Gain) From Sale of Investments	-1.87	-1.05	-2.73	-3.56	-2.62
Provision & Write-off of Bad Debts	-	17.85	19.92	16.09	-3.34
Other Operating Activities	10.81	13.62	10.77	30.66	12.64
Change in Accounts Receivable	88.03	99.26	-9.01	-0.35	-47.12
Change in Inventory	45.74	-55.65	23.93	21.28	69.21
Change in Accounts Payable	-127.61	15.39	-66.33	-11.48	-38.87
Change in Other Net Operating Assets	6.6	-0.95	0	0.62	8.79
Operating Cash Flow	50.9	85.43	62.77	105.52	119.75
Operating Cash Flow Growth	-40.42%	36.09%	-40.51%	-11.88%	2.87%
Capital Expenditures	-55.51	-51.85	-76.5	-61.26	-53.54
Sale of Property, Plant & Equipment	0.01	-	-	0.04	0.28
Investment in Securities	-37.68	9.48	-13.53	-39.27	-2.38
Other Investing Activities	3.4	2.62	4.06	6.44	5.24
Investing Cash Flow	-89.78	-39.76	-85.96	-94.04	-50.39
Short-Term Debt Issued	-	13	-	5	-
Long-Term Debt Issued	23	-	-	-	-
Total Debt Issued	23	13	-	5	-
Short-Term Debt Repaid	-	-	-5	-	-48
Long-Term Debt Repaid	-13	-7.73	-8.76	-8.03	-4.87
Total Debt Repaid	-13	-7.73	-13.76	-8.03	-52.87
Net Debt Issued (Repaid)	10	5.27	-13.76	-3.03	-52.87
Issuance of Common Stock	-	-	29.14	12.49	356.91
Repurchase of Common Stock	-	-2.54	-6.91	-28.95	-5.68
Common Dividends Paid	-0.65	-14.77	-7.66	-43.71	-45.9
Other Financing Activities	-43.27	-	15.17	-	-1.61
Financing Cash Flow	-33.92	-12.04	15.99	-63.2	250.85
Foreign Exchange Rate Adjustments	-1.14	0.38	-2.36	-1.99	0.71
Net Cash Flow	-73.94	34	-9.56	-53.71	320.91
Free Cash Flow	-4.61	33.57	-13.72	44.26	66.21
Free Cash Flow Growth	-	-	-	-33.15%	-24.62%
Free Cash Flow Margin	-0.66%	4.80%	-1.47%	5.12%	5.90%
Free Cash Flow Per Share	-0.01	0.09	-0.04	0.12	0.19
Cash Income Tax Paid	28.3	27.76	41.86	56.93	37.64
Levered Free Cash Flow	15.92	31.73	-4.76	62.7	41.45
Unlevered Free Cash Flow	15.92	32.14	-4.49	62.85	42.41
Change in Working Capital	12.78	44.66	-54.44	6.03	1.11

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