ChengDu ShengNuo Biotec 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	50.02	70.34	64.48	61.25
Depreciation & Amortization	34.56	27.65	24.69	18.26
Other Amortization	1.19	1.49	1.27	0.49
Loss (Gain) From Sale of Assets	0.59	0.91	0.39	4.89
Loss (Gain) From Sale of Investments	-1.87	1.42	-2.48	-1.51
Provision & Write-off of Bad Debts	8.36	3.08	2.46	0.86
Other Operating Activities	20.69	13.65	6.33	2.52
Change in Accounts Receivable	-49.96	9.82	-22.22	-17.6
Change in Inventory	-120.11	-63.79	-38.72	-12.54
Change in Accounts Payable	83.04	18.64	57.6	-5.28
Change in Other Net Operating Assets	4.21	2.85	1.12	1.11
Operating Cash Flow	25.27	84.78	95.62	52.41
Operating Cash Flow Growth	-70.19%	-11.34%	82.44%	-35.17%
Capital Expenditures	-247.48	-277.98	-135.85	-64.22
Sale of Property, Plant & Equipment	0.05	0.33	0.13	0.11
Investment in Securities	13.45	-93.4	152.3	-209.9
Other Investing Activities	3.15	1.75	4.38	-7.9
Investing Cash Flow	-230.83	-369.31	20.96	-281.91
Long-Term Debt Issued	302.58	216.7	100	30
Total Debt Issued	302.58	216.7	100	30
Long-Term Debt Repaid	-82.29	-57.94	-30.93	-1.93
Total Debt Repaid	-82.29	-57.94	-30.93	-1.93
Net Debt Issued (Repaid)	220.29	158.75	69.07	28.07
Issuance of Common Stock	6.58	-	-	310
Common Dividends Paid	-34.17	-29.18	-26.82	-0.03
Other Financing Activities	-0.2	0.18	-	-25.85
Financing Cash Flow	192.51	129.75	42.25	312.2
Foreign Exchange Rate Adjustments	0.68	0.5	3	-0.67
Net Cash Flow	-12.37	-154.27	161.83	82.04
Free Cash Flow	-222.2	-193.2	-40.23	-11.81
Free Cash Flow Margin	-48.72%	-44.41%	-10.17%	-3.06%
Free Cash Flow Per Share	-1.40	-1.22	-0.26	-0.08
Cash Income Tax Paid	29.95	7.42	17.54	34.69
Levered Free Cash Flow	-239.08	-252.24	-83.39	-50.55
Unlevered Free Cash Flow	-231.71	-246.57	-81.36	-50.45
Change in Working Capital	-88.27	-33.75	-1.52	-34.35

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