Jiangsu Rongtai Industry 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	238.08	163.4	145.98	133.64	100.62
Depreciation & Amortization	276.32	220.69	186.81	159.75	147.28
Other Amortization	3.92	1.96	0.77	0.42	0.11
Loss (Gain) From Sale of Assets	-0.23	-1.3	-0.06	-0.02	-0
Asset Writedown & Restructuring Costs	21.44	0.13	0.02	-0.02	0.02
Loss (Gain) From Sale of Investments	-4.04	-1.68	-1.74	-3.62	-3.35
Provision & Write-off of Bad Debts	11.55	11.84	8.34	9.21	0.36
Other Operating Activities	12.92	73.23	29.1	11.63	16.56
Change in Accounts Receivable	-345.65	-225.86	-251.89	-242.66	-102.03
Change in Inventory	-16.36	-105.93	-85.85	-124.17	-95.12
Change in Accounts Payable	38.45	255.4	126.04	45.71	43.06
Change in Other Net Operating Assets	-0.24	-5.38	-7.6	-9.1	12.68
Operating Cash Flow	225.64	383.09	121.5	-24.74	124.3
Operating Cash Flow Growth	-41.10%	215.30%	-	-	-55.21%
Capital Expenditures	-309.03	-593.6	-668.12	-427.85	-281.38
Sale of Property, Plant & Equipment	2.64	7.74	0.69	0.58	0.2
Cash Acquisitions	-219.64	-47.24	-9.54	-61	-
Investment in Securities	-44.9	162.81	-134.36	111.85	-158.54
Other Investing Activities	-552.74	-1.32	0.72	6.2	-
Investing Cash Flow	-1,124	-471.61	-810.61	-370.22	-439.71
Short-Term Debt Issued	1,299	1,267	660.47	-	-
Long-Term Debt Issued	-	-	-	948.29	171.87
Total Debt Issued	1,299	1,267	660.47	948.29	171.87
Short-Term Debt Repaid	-	-1,166	-258.87	-0.59	-
Long-Term Debt Repaid	-1,184	-2.5	-	-183.01	-486.23
Total Debt Repaid	-1,184	-1,169	-258.87	-183.61	-486.23
Net Debt Issued (Repaid)	114.46	98.5	401.6	764.69	-314.36
Issuance of Common Stock	905.04	-	9.84	23.25	765.42
Repurchase of Common Stock	-	-33.19	-1.13	-0.31	-
Common Dividends Paid	-60.3	-45.77	-37.73	-30.57	-46.61
Other Financing Activities	53.54	34.18	-79.86	6.68	-24.69
Financing Cash Flow	1,013	53.72	292.72	763.73	379.76
Foreign Exchange Rate Adjustments	-32.64	-5.94	25.5	37.97	-16.47
Net Cash Flow	82.06	-40.73	-370.89	406.74	47.87
Free Cash Flow	-83.39	-210.51	-546.62	-452.58	-157.08
Free Cash Flow Margin	-2.58%	-8.95%	-27.06%	-29.29%	-13.51%
Free Cash Flow Per Share	-0.31	-0.87	-2.30	-2.14	-0.79
Cash Income Tax Paid	-	10.76	20.37	-2.51	23.61
Levered Free Cash Flow	-330.6	-316.78	-550.39	-285.07	-119.42
Unlevered Free Cash Flow	-317.36	-306.43	-542.43	-277.56	-115.55
Change in Working Capital	-334.33	-85.18	-247.73	-335.73	-137.3

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