Zhejiang Sanfer Electric 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	19.17	60.3	189.67	214.35	246.61	194.26
Depreciation & Amortization	36.79	36.79	36.91	35.67	23.59	16.92
Other Amortization	0.84	0.84	0.14	0.19	0.13	0.15
Loss (Gain) From Sale of Assets	-	-	0.21	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	0.47	0.01	0.07
Loss (Gain) From Sale of Investments	-6.86	-6.86	-14.27	-16.73	-11.51	-4.7
Stock-Based Compensation	-	-	-8.37	7.51	-	-
Provision & Write-off of Bad Debts	-0.34	-0.34	-0.12	0.59	0.02	0
Other Operating Activities	-63.86	-14.42	-5.87	-13.6	-14.54	-11.39
Change in Accounts Receivable	46.63	46.63	12.56	45.11	-88.12	-24.72
Change in Inventory	22.7	22.7	12.46	8.8	-36.6	-1.83
Change in Accounts Payable	-137.74	-137.74	-5.64	26.68	49.62	-0.57
Change in Other Net Operating Assets	-	-	-	-	4.97	-
Operating Cash Flow	-80.66	9.91	217.59	306.15	177.78	173.73
Operating Cash Flow Growth	-	-95.45%	-28.93%	72.21%	2.33%	-28.61%
Capital Expenditures	-30.22	-19.27	-26.12	-39.12	-84.97	-246.06
Sale of Property, Plant & Equipment	-	-	-	0.06	0	-
Investment in Securities	263.59	-654.28	510.16	-43.49	-379.86	1.01
Other Investing Activities	-2.17	13.56	21.2	55.99	16.45	5.5
Investing Cash Flow	231.19	-659.99	505.24	-26.57	-448.38	-239.55
Long-Term Debt Repaid	-	-	-	-0.59	-1.15	-
Total Debt Repaid	5.4	-	-	-0.59	-1.15	-
Net Debt Issued (Repaid)	5.4	-	-	-0.59	-1.15	-
Issuance of Common Stock	-	-	-	5.23	16.18	803.71
Repurchase of Common Stock	-5.4	-5.4	-6.15	-4.07	-0.26	-
Common Dividends Paid	-59.4	-113.69	-128.27	-197.41	-58.42	-
Other Financing Activities	0.28	-0.21	-	-	-2.6	-14.83
Financing Cash Flow	-59.12	-119.3	-134.42	-196.83	-46.25	788.88
Foreign Exchange Rate Adjustments	-	-	-	0	-0	-0
Net Cash Flow	91.42	-769.38	588.41	82.75	-316.85	723.05
Free Cash Flow	-110.88	-9.35	191.46	267.03	92.8	-72.33
Free Cash Flow Growth	-	-	-28.30%	187.73%	-	-
Free Cash Flow Margin	-36.23%	-2.18%	23.05%	28.22%	9.49%	-10.13%
Free Cash Flow Per Share	-0.71	-0.05	1.04	1.45	0.50	-0.49
Cash Interest Paid	0.21	0.21	-	-	-	-
Cash Income Tax Paid	31.91	56.35	92.58	84.52	95.95	69.74
Levered Free Cash Flow	-126.66	-38.94	109.9	88.73	84.57	-107.93
Unlevered Free Cash Flow	-126.66	-38.94	109.9	88.73	84.57	-107.93
Change in Working Capital	-66.4	-66.4	19.29	77.68	-66.53	-21.57

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.