SHA:688130 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	-10.27	-20.35	22.13	77.35
Depreciation & Amortization	4.29	4.43	2.96	2.58
Other Amortization	3.53	0.43	1.06	0.11
Loss (Gain) From Sale of Assets	-0.01	-0.11	-	-
Asset Writedown & Restructuring Costs	0.02	0.02	0.01	0
Loss (Gain) From Sale of Investments	-15.16	-9.83	-3.38	-5.47
Provision & Write-off of Bad Debts	0.13	0.04	0.04	-0.12
Other Operating Activities	0.91	22.06	7.04	-0.04
Change in Accounts Receivable	-5.7	14.87	14.38	-4.81
Change in Inventory	1.88	25.72	-55.61	-21.12
Change in Accounts Payable	2.04	-10.92	23.78	1.03
Change in Other Net Operating Assets	8.38	9.17	4.54	4.43
Operating Cash Flow	-9.96	36.8	15.8	54.01
Operating Cash Flow Growth	-	132.90%	-70.75%	-5.75%
Capital Expenditures	-8.92	-4.3	-3.89	-2.71
Sale of Property, Plant & Equipment	0	0.14	0	-
Cash Acquisitions	-107.49	-	-	-
Investment in Securities	27	-230	-220	-
Other Investing Activities	10.15	3.34	3.39	5.47
Investing Cash Flow	-79.26	-230.81	-220.49	2.77
Long-Term Debt Issued	20	-	-	-
Long-Term Debt Repaid	-3.32	-2.84	-2.51	-1.98
Net Debt Issued (Repaid)	16.68	-2.84	-2.51	-1.98
Issuance of Common Stock	-	-	948.43	147.6
Repurchase of Common Stock	-3.45	-18.53	-	-
Common Dividends Paid	-0.03	-9.98	-	-
Other Financing Activities	0	-0.23	-33.87	-1.42
Financing Cash Flow	13.2	-31.58	912.04	144.19
Foreign Exchange Rate Adjustments	-0.1	0	-0.01	-0.01
Net Cash Flow	-76.13	-225.59	707.34	200.96
Free Cash Flow	-18.88	32.5	11.91	51.31
Free Cash Flow Growth	-	172.77%	-76.78%	-8.13%
Free Cash Flow Margin	-14.00%	25.63%	10.73%	29.59%
Free Cash Flow Per Share	-0.16	0.27	0.12	0.59
Cash Income Tax Paid	1.76	-2.49	8.84	12.39
Levered Free Cash Flow	46.33	27.77	-9.16	24.31
Unlevered Free Cash Flow	46.5	27.84	-9.08	24.4
Change in Working Capital	6.59	40.1	-14.06	-20.38

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