SHA:688150 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	219.13	167.32	77.05	105.48	107.94
Depreciation & Amortization	58.29	47.88	42.01	36.63	31.36
Other Amortization	5.48	5.13	4.11	3.77	3.46
Loss (Gain) From Sale of Assets	-0	-	-0.07	0.14	-
Asset Writedown & Restructuring Costs	-0.97	0.1	0.39	0.03	0.04
Loss (Gain) From Sale of Investments	-3.86	-15	-18.22	-17.78	-2.47
Provision & Write-off of Bad Debts	-	3.65	1.55	-2.86	1.33
Other Operating Activities	6.62	15.82	7.53	-8.25	14.89
Change in Accounts Receivable	-7.16	-18.36	-38.79	58.2	2.57
Change in Inventory	-64.76	-0.07	-28.31	-28.92	-4.53
Change in Accounts Payable	40.73	-3.2	20.91	22.87	0.69
Change in Other Net Operating Assets	7.57	12.71	4.61	12.09	11.79
Operating Cash Flow	264.06	227.65	66.32	180.49	169.04
Operating Cash Flow Growth	15.99%	243.23%	-63.25%	6.78%	190.96%
Capital Expenditures	-173.83	-60.33	-211.37	-126.51	-147.84
Sale of Property, Plant & Equipment	0	-	0.37	1.36	0
Investment in Securities	-37.08	210	50	-683	23
Other Investing Activities	11.67	16.8	23.58	9.74	2.99
Investing Cash Flow	-199.24	166.47	-137.43	-798.41	-121.84
Long-Term Debt Issued	35	71.22	124.44	43.88	83.48
Long-Term Debt Repaid	-65.07	-7.14	-102.56	-42.16	-6.5
Net Debt Issued (Repaid)	-30.07	64.08	21.89	1.72	76.98
Issuance of Common Stock	-	20.78	-	887.37	-
Repurchase of Common Stock	-	-20	-30.01	-	-
Common Dividends Paid	-129.19	-77.78	-44.9	-46.28	-2.96
Dividends Paid	-129.19	-77.78	-44.9	-46.28	-2.96
Other Financing Activities	-49.01	-	-	-84.77	-9.24
Financing Cash Flow	-208.27	-12.92	-53.03	758.05	64.77
Foreign Exchange Rate Adjustments	-2.85	1.44	2.87	7.27	-1.46
Net Cash Flow	-146.3	382.64	-121.25	147.4	110.51
Free Cash Flow	90.23	167.32	-145.05	53.97	21.2
Free Cash Flow Growth	-46.08%	-	-	154.63%	-
Free Cash Flow Margin	16.34%	35.47%	-48.24%	19.26%	6.21%
Free Cash Flow Per Share	0.23	0.42	-0.36	0.14	0.06
Cash Income Tax Paid	61.85	37.21	33.21	6.07	18.13
Levered Free Cash Flow	-26.9	108.68	-189.41	-7.75	-15.15
Unlevered Free Cash Flow	-26.9	111.71	-186.97	-6.36	-14
Change in Working Capital	-20.63	2.75	-48.03	63.32	12.47

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