SHA:688059 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	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Net Income	332.61	186.65	106.96	157.91	165.96	162.35
Depreciation & Amortization	154.18	154.18	129.63	93.66	56.86	44.12
Other Amortization	3.53	3.53	1.55	1.32	0.78	0.06
Loss (Gain) From Sale of Assets	0.7	0.7	0.08	0.56	0	0.6
Asset Writedown & Restructuring Costs	0.36	0.36	0.03	1.23	0	0.49
Loss (Gain) From Sale of Investments	-1.67	-1.67	-2.02	-3.01	-3.72	-4.32
Provision & Write-off of Bad Debts	-4.46	-4.46	9.16	10.49	4.11	0.97
Other Operating Activities	-76.26	73.07	57.78	35.96	18.18	1.14
Change in Accounts Receivable	-236.57	-236.57	-75.59	-318.28	-178.24	-30.25
Change in Inventory	-184.39	-184.39	-108.06	-165.81	-62.69	-32.03
Change in Accounts Payable	278.8	278.8	-14.92	163.74	118.34	58.3
Change in Other Net Operating Assets	-	-	-	-	5.21	-
Operating Cash Flow	276.36	279.72	117.66	2.52	145.33	206.1
Operating Cash Flow Growth	76.58%	137.74%	4576.65%	-98.27%	-29.48%	104.17%
Capital Expenditures	-37.04	-48.18	-193.42	-260.61	-415.73	-205.82
Sale of Property, Plant & Equipment	0.08	0.08	0.01	0.09	0.01	0.1
Investment in Securities	-62	-109.6	-	160	-85.63	-136.26
Other Investing Activities	2.32	0.44	0.44	3.04	-	-
Investing Cash Flow	-96.63	-157.26	-192.97	-97.49	-501.35	-341.99
Long-Term Debt Issued	-	182.4	350.8	102.06	494	-
Long-Term Debt Repaid	-	-373.39	-176.6	-93.13	-1.87	-68.88
Net Debt Issued (Repaid)	-137.87	-190.99	174.2	8.93	492.13	-68.88
Issuance of Common Stock	197.38	197.38	15.99	9.51	-	377.19
Common Dividends Paid	-104.99	-49.87	-59.44	-56.37	-54.1	-45.71
Other Financing Activities	0.49	-	-	-	-2.34	-14.39
Financing Cash Flow	-44.99	-43.48	130.75	-37.93	435.69	248.2
Foreign Exchange Rate Adjustments	-0.32	-0.03	0.32	-0.02	-0.03	0.07
Net Cash Flow	134.41	78.95	55.76	-132.92	79.64	112.39
Free Cash Flow	239.32	231.54	-75.76	-258.1	-270.4	0.27
Free Cash Flow Margin	20.00%	23.14%	-9.98%	-32.50%	-44.94%	0.06%
Free Cash Flow Per Share	2.66	2.64	-0.87	-2.99	-3.13	0.00
Cash Income Tax Paid	60.72	37.66	-4.1	-9.61	20.22	41.94
Levered Free Cash Flow	64.4	136.3	-154.05	-369.71	-317.24	-4.75
Unlevered Free Cash Flow	84.54	161.59	-130.13	-350.93	-307.82	-3.78
Change in Working Capital	-132.62	-132.62	-185.52	-295.6	-96.84	0.69

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