Shuhua Sports 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	89.21	90.33	128.97	109.56	115.79
Depreciation & Amortization	63.45	64.21	63.34	60.55	57.65
Other Amortization	11.81	8.2	8.53	7.98	7.8
Loss (Gain) From Sale of Assets	-0.32	-2.56	-0.04	0.76	-0.09
Asset Writedown & Restructuring Costs	0.69	1	0.08	32.56	16.94
Loss (Gain) From Sale of Investments	-0.2	-9.69	-11.64	-6.59	-6.94
Provision & Write-off of Bad Debts	15.2	15.94	4	-	-
Other Operating Activities	3.49	5.58	-13.81	4.39	4.18
Change in Accounts Receivable	-62.96	-75.94	-38.62	23.34	-26.7
Change in Inventory	-38.2	-41.88	75.27	38.74	-39.49
Change in Accounts Payable	26.18	62.8	17.13	-52.72	-18.73
Operating Cash Flow	106.82	109.36	236.28	213.7	108.53
Operating Cash Flow Growth	-2.32%	-53.72%	10.56%	96.91%	-26.88%
Capital Expenditures	-92.08	-29.89	-20.52	-23.48	-66.17
Sale of Property, Plant & Equipment	8.92	1.81	0.36	0.66	0.77
Investment in Securities	47	333	-230	-150	-
Other Investing Activities	8.4	-322.11	12.27	3.02	-0.26
Investing Cash Flow	-27.76	-17.19	-197.89	-169.8	-65.67
Short-Term Debt Issued	467.56	461.99	301.36	352.25	242
Total Debt Issued	467.56	461.99	301.36	352.25	242
Short-Term Debt Repaid	-492	-442.92	-226.5	-270.5	-385.05
Long-Term Debt Repaid	-11.36	-7.74	-4.86	-2.97	-
Total Debt Repaid	-503.36	-450.66	-231.36	-273.47	-385.05
Net Debt Issued (Repaid)	-35.8	11.33	70	78.78	-143.05
Issuance of Common Stock	-	13.8	8.68	-	-
Repurchase of Common Stock	-17.34	-24.82	-	-11.92	-
Common Dividends Paid	-81.78	-126.15	-103.42	-99.7	-127.64
Other Financing Activities	-	-	-	-	0.34
Financing Cash Flow	-134.91	-125.83	-24.73	-32.85	-270.35
Foreign Exchange Rate Adjustments	0.7	3.45	0.63	0.99	0.13
Net Cash Flow	-55.15	-30.22	14.29	12.04	-227.36
Free Cash Flow	14.74	79.47	215.76	190.22	42.35
Free Cash Flow Growth	-81.46%	-63.17%	13.43%	349.13%	-30.34%
Free Cash Flow Margin	0.94%	5.61%	15.17%	14.07%	2.71%
Free Cash Flow Per Share	0.04	0.19	0.52	0.47	0.10
Cash Income Tax Paid	89.47	113.05	112.9	79.01	133.94
Levered Free Cash Flow	8.85	56.31	226.89	170.46	29.35
Unlevered Free Cash Flow	12.38	59.68	228.98	173.82	32.04
Change in Working Capital	-76.51	-63.65	56.86	4.5	-86.81

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