SHA:688079 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-101.85	-84.45	22.09	99.92
Depreciation & Amortization	155.98	118.42	91.32	66.97
Other Amortization	2.01	1.76	1.72	-
Loss (Gain) From Sale of Assets	1.69	-0.34	-0.45	-1.25
Asset Writedown & Restructuring Costs	2.89	1.55	7.13	9.25
Loss (Gain) From Sale of Investments	10.87	16.08	2.95	-2.86
Provision & Write-off of Bad Debts	3.68	0.19	-	-
Other Operating Activities	40.62	27.3	9.63	14.63
Change in Accounts Receivable	-114.52	-17.38	24.52	51.92
Change in Inventory	-54.5	-16.77	-14.25	-20.79
Change in Accounts Payable	148.08	99.54	45.33	-26.98
Change in Other Net Operating Assets	5.16	1.91	1.77	0.71
Operating Cash Flow	76.73	128.19	187.22	191.01
Operating Cash Flow Growth	-40.14%	-31.53%	-1.99%	18.49%
Capital Expenditures	-769.2	-640.07	-539.3	-297.22
Sale of Property, Plant & Equipment	3.26	6.99	3.75	3.4
Investment in Securities	-53.79	-27.5	186.4	360
Other Investing Activities	-9.99	5.91	-25.03	-554.9
Investing Cash Flow	-829.73	-654.67	-374.18	-488.72
Long-Term Debt Issued	854.15	559.78	325.83	47.49
Total Debt Issued	854.15	559.78	325.83	47.49
Long-Term Debt Repaid	-327.69	-188.79	-221.53	-286.69
Total Debt Repaid	-327.69	-188.79	-221.53	-286.69
Net Debt Issued (Repaid)	526.45	370.99	104.31	-239.2
Issuance of Common Stock	32.54	-	-	962.43
Repurchase of Common Stock	-5.79	-4.21	-22.67	-
Common Dividends Paid	-23.31	-11.29	-39.69	-52.09
Other Financing Activities	187.78	-	17.44	-1.26
Financing Cash Flow	717.67	355.49	59.39	669.88
Foreign Exchange Rate Adjustments	-0.36	-9.58	10.42	-13.64
Net Cash Flow	-35.69	-180.56	-117.15	358.54
Free Cash Flow	-692.47	-511.88	-352.08	-106.2
Free Cash Flow Margin	-142.63%	-159.60%	-85.10%	-24.17%
Free Cash Flow Per Share	-1.77	-1.27	-0.96	-0.28
Cash Income Tax Paid	-73.16	-46.26	-74.14	-81.11
Levered Free Cash Flow	-672.71	-518.26	-400.82	-182.83
Unlevered Free Cash Flow	-656.07	-513.95	-398.89	-181.83
Change in Working Capital	-39.17	47.68	52.83	4.35

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