SHA:688093 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	279.66	193.46	185.38	184.28
Depreciation & Amortization	32.88	29.44	17.72	10.7
Other Amortization	3.13	1.79	0.84	1.54
Loss (Gain) From Sale of Assets	0.23	-0.28	0.06	1.03
Asset Writedown & Restructuring Costs	0.14	0.12	0.02	0.02
Loss (Gain) From Sale of Investments	-18.4	-23.54	-19.53	-20.67
Provision & Write-off of Bad Debts	1.82	0.43	-0.21	0.51
Other Operating Activities	4.4	1.3	-0.63	0.47
Change in Accounts Receivable	-99.19	-41.72	13.52	-21.09
Change in Inventory	-42.83	-17.2	-7.33	-10.32
Change in Accounts Payable	69.32	31.8	-15.48	32.99
Change in Other Net Operating Assets	-	-2.89	0.73	5.62
Operating Cash Flow	228.68	171.49	174.27	182.84
Operating Cash Flow Growth	33.35%	-1.60%	-4.69%	147.76%
Capital Expenditures	-209.59	-291.44	-173.88	-143.26
Sale of Property, Plant & Equipment	0.64	0.64	0.03	1.04
Investment in Securities	240.24	-166.9	43.35	-318
Other Investing Activities	27.62	18.51	6.41	5.19
Investing Cash Flow	58.9	-439.18	-124.09	-455.04
Short-Term Debt Issued	19.06	101.62	-	-
Total Debt Issued	19.06	101.62	-	-
Short-Term Debt Repaid	-82.69	-37.99	-	-
Long-Term Debt Repaid	-0.79	-0.76	-0.65	-
Total Debt Repaid	-83.48	-38.75	-0.65	-
Net Debt Issued (Repaid)	-64.42	62.87	-0.65	-
Issuance of Common Stock	-	384	1.65	-
Repurchase of Common Stock	-23.91	-	-	-
Common Dividends Paid	-188.1	-97.35	-20.64	-34.4
Other Financing Activities	-	-1.19	-0.68	-0.07
Financing Cash Flow	-276.43	348.33	-20.32	-34.47
Foreign Exchange Rate Adjustments	0.85	0.45	3.12	-0.43
Net Cash Flow	12	81.09	32.99	-307.1
Free Cash Flow	19.09	-119.95	0.39	39.58
Free Cash Flow Growth	-	-	-99.01%	131.67%
Free Cash Flow Margin	2.40%	-23.45%	0.08%	9.30%
Free Cash Flow Per Share	0.07	-0.48	0.00	0.17
Cash Income Tax Paid	52.31	76.17	67.97	45.92
Levered Free Cash Flow	-129.27	-63.39	-66.41	-46.03
Unlevered Free Cash Flow	-129.16	-63.02	-66.38	-46.03
Change in Working Capital	-75.19	-31.22	-9.39	4.96

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