SHA:605081 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-380.97	-334.49	-287.44	-160.31	90.94	161.6
Depreciation & Amortization	27.35	27.35	25.51	17.43	5.32	3.75
Other Amortization	8	8	6.11	3.94	3.07	1.9
Loss (Gain) From Sale of Assets	-0.58	-0.58	0.05	-0.02	-0.01	0.12
Asset Writedown & Restructuring Costs	48.22	48.22	2.8	0.1	0.24	0
Loss (Gain) From Sale of Investments	-9.91	-9.91	-1.24	0.03	0.03	0.35
Provision & Write-off of Bad Debts	164.82	164.82	70.21	166.66	80.16	30.02
Other Operating Activities	131.26	17.58	-1.82	-5.6	1.78	-0.32
Change in Accounts Receivable	-148.89	-148.89	31.45	-21.35	-294.2	-230.22
Change in Inventory	-71.08	-71.08	14.06	-45.36	-5	-1.68
Change in Accounts Payable	176.04	176.04	34.18	-24.83	-0.17	61.63
Change in Other Net Operating Assets	-	-	-8.38	-0.99	0.17	-
Operating Cash Flow	-60.19	-127.38	-62.57	-96.43	-128.41	22.5
Operating Cash Flow Growth	-	-	-	-	-	-24.66%
Capital Expenditures	-23.39	-45.04	-59.47	-63.9	-68.27	-16.54
Sale of Property, Plant & Equipment	0.21	0	0.02	0.09	0.74	0.04
Cash Acquisitions	-41.11	-15.78	-5.6	-42.66	-	-
Divestitures	0.53	0.53	-	-	-	-
Investment in Securities	20.5	120.09	148.28	67.56	-400	-
Other Investing Activities	-1.65	3.61	8.27	9.3	-	-
Investing Cash Flow	-44.91	63.42	91.49	-29.61	-467.53	-16.5
Short-Term Debt Issued	-	2	-	-	-	3.5
Total Debt Issued	7	2	-	-	-	3.5
Short-Term Debt Repaid	-	-10.34	-	-	-3.5	-2.8
Long-Term Debt Repaid	-	-6.3	-8.98	-5.5	-0.79	-
Total Debt Repaid	-24.39	-16.63	-8.98	-5.5	-4.29	-2.8
Net Debt Issued (Repaid)	-17.39	-14.63	-8.98	-5.5	-4.29	0.7
Issuance of Common Stock	-	-	-	-	797.09	-
Common Dividends Paid	-0.79	-0.12	-	-78.05	-	-
Other Financing Activities	23.72	21.2	-	-1.35	-17.7	-
Financing Cash Flow	5.55	6.45	-8.98	-84.9	775.1	0.7
Net Cash Flow	-99.54	-57.51	19.95	-210.95	179.16	6.7
Free Cash Flow	-83.57	-172.42	-122.03	-160.33	-196.68	5.95
Free Cash Flow Margin	-93.12%	-166.82%	-66.67%	-78.05%	-42.73%	1.06%
Free Cash Flow Per Share	-0.73	-1.52	-1.08	-1.42	-1.79	0.07
Cash Income Tax Paid	6.48	12.69	5.62	32.67	31.7	60.16
Levered Free Cash Flow	34.59	-66.15	-18.87	-95.02	-251.49	-34.32
Unlevered Free Cash Flow	35.15	-66.03	-18.8	-95.02	-251.49	-34.32
Change in Working Capital	-48.38	-48.38	123.26	-118.67	-309.95	-174.93

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