SHA:605255 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	32.53	33.07	30.61	25.56	39.49	62.66
Depreciation & Amortization	43.21	43.21	40.74	40.66	30.69	26.9
Other Amortization	3.3	3.3	1.62	2.07	1.02	0.22
Loss (Gain) From Sale of Assets	-	-	-	-0.21	0.02	-
Asset Writedown & Restructuring Costs	-0.05	-0.05	0.09	4.52	3.54	3.9
Loss (Gain) From Sale of Investments	-4.32	-4.32	-4.77	-7.69	-12.92	-7.26
Provision & Write-off of Bad Debts	0.05	0.05	-2.97	-	-	-
Other Operating Activities	37.79	3.71	3.54	-2.81	1.01	1.21
Change in Accounts Receivable	-2.08	-2.08	11.75	14.14	11.14	-30
Change in Inventory	-2.88	-2.88	1.71	-3.78	-11.77	-8.88
Change in Accounts Payable	1.73	1.73	0.34	13.41	18.59	12.6
Operating Cash Flow	117.2	83.66	82.92	85.64	77.94	58.6
Operating Cash Flow Growth	60.26%	0.89%	-3.18%	9.88%	33.02%	-56.13%
Capital Expenditures	-15.64	-17.13	-29.08	-153.1	-150.85	-94.37
Sale of Property, Plant & Equipment	0.43	0.09	0.12	0.33	0.06	0.06
Investment in Securities	18.32	32.09	-14.36	97.49	25.75	-167.2
Other Investing Activities	6.03	3.97	2.44	6.21	7.7	3.25
Investing Cash Flow	9.13	19.02	-40.88	-49.06	-117.34	-258.26
Long-Term Debt Repaid	-	-0.77	-0.71	-0.67	-0.61	-
Total Debt Repaid	-0.77	-0.77	-0.71	-0.67	-0.61	-
Net Debt Issued (Repaid)	-0.77	-0.77	-0.71	-0.67	-0.61	-
Issuance of Common Stock	-	-	-	-	-	388.45
Common Dividends Paid	-49.61	-59	-29.5	-59.67	-99.89	-
Other Financing Activities	-	-	-	-	-	-21.47
Financing Cash Flow	-50.38	-59.76	-30.21	-60.33	-100.5	366.97
Foreign Exchange Rate Adjustments	0.86	1.45	0.62	3.03	-0.93	-1.21
Net Cash Flow	76.82	44.37	12.45	-20.73	-140.83	166.1
Free Cash Flow	101.56	66.53	53.84	-67.45	-72.91	-35.77
Free Cash Flow Growth	70.56%	23.56%	-	-	-	-
Free Cash Flow Margin	30.75%	19.44%	15.46%	-20.48%	-23.80%	-11.78%
Free Cash Flow Per Share	0.74	0.50	0.41	-0.50	-0.54	-0.32
Cash Income Tax Paid	24.1	28.94	35.15	-10.72	17.54	15.74
Levered Free Cash Flow	93.06	53.37	35.96	-162.29	-48.46	-46.55
Unlevered Free Cash Flow	93.11	53.43	36.03	-162.2	-48.37	-46.55
Change in Working Capital	4.7	4.7	14.06	23.53	15.09	-29.03

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