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 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	15.04	26.15	33.07	30.61	25.56	39.49
Depreciation & Amortization	50.06	50.06	43.21	40.74	40.66	30.69
Other Amortization	0.66	0.66	3.3	1.62	2.07	1.02
Loss (Gain) From Sale of Assets	-0.35	-0.35	-	-	-0.21	0.02
Asset Writedown & Restructuring Costs	8.6	8.6	-0.05	0.09	4.52	3.54
Loss (Gain) From Sale of Investments	-4.62	-4.62	-4.32	-4.77	-7.69	-12.92
Provision & Write-off of Bad Debts	-	-	0.05	-2.97	-	-
Other Operating Activities	9.6	2.51	3.71	3.54	-2.81	1.01
Change in Accounts Receivable	5.09	5.09	-2.08	11.75	14.14	11.14
Change in Inventory	1.69	1.69	-2.88	1.71	-3.78	-11.77
Change in Accounts Payable	-3.02	-3.02	1.73	0.34	13.41	18.59
Operating Cash Flow	83.24	87.26	83.66	82.92	85.64	77.94
Operating Cash Flow Growth	-12.40%	4.30%	0.89%	-3.18%	9.88%	33.02%
Capital Expenditures	-24.24	-20.31	-17.13	-29.08	-153.1	-150.85
Sale of Property, Plant & Equipment	0.86	0.88	0.09	0.12	0.33	0.06
Investment in Securities	23.69	45.54	32.09	-14.36	97.49	25.75
Other Investing Activities	0.74	2.25	3.97	2.44	6.21	7.7
Investing Cash Flow	1.05	28.36	19.02	-40.88	-49.06	-117.34
Long-Term Debt Repaid	-	-	-0.77	-0.71	-0.67	-0.61
Total Debt Repaid	-	-	-0.77	-0.71	-0.67	-0.61
Net Debt Issued (Repaid)	-	-	-0.77	-0.71	-0.67	-0.61
Common Dividends Paid	-30.17	-30.17	-59	-29.5	-59.67	-99.89
Other Financing Activities	851.67	851.67	-	-	-	-
Financing Cash Flow	821.51	821.51	-59.76	-30.21	-60.33	-100.5
Foreign Exchange Rate Adjustments	-5.79	-2.83	1.45	0.62	3.03	-0.93
Net Cash Flow	900	934.29	44.37	12.45	-20.73	-140.83
Free Cash Flow	59	66.95	66.53	53.84	-67.45	-72.91
Free Cash Flow Growth	-28.34%	0.63%	23.56%	-	-	-
Free Cash Flow Margin	19.08%	21.03%	19.44%	15.46%	-20.48%	-23.80%
Free Cash Flow Per Share	0.46	0.51	0.50	0.41	-0.50	-0.54
Cash Income Tax Paid	28.17	22.16	28.94	35.15	-10.72	17.54
Levered Free Cash Flow	909.27	910.11	53.37	35.96	-162.29	-48.46
Unlevered Free Cash Flow	909.27	910.11	53.43	36.03	-162.2	-48.37
Change in Working Capital	4.25	4.25	4.7	14.06	23.53	15.09

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