Suzhou Delphi Laser 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	-34.5	39.05	67.4	87.71
Depreciation & Amortization	25.89	19.7	16.73	13.09
Other Amortization	7.4	7.19	4.1	3.1
Loss (Gain) From Sale of Assets	-0.06	0.01	-0.03	-0.02
Asset Writedown & Restructuring Costs	1.31	0.3	0.31	0.32
Loss (Gain) From Sale of Investments	9.67	-5.39	-6.3	1.69
Provision & Write-off of Bad Debts	10.02	4.63	4.12	3.75
Other Operating Activities	28.32	12.12	14.24	10.28
Change in Accounts Receivable	-58.63	-84.36	-3.28	-49.71
Change in Inventory	-87.09	-117.43	-22.4	-64.72
Change in Accounts Payable	22.84	129.56	-69.87	48.91
Operating Cash Flow	-48.58	-5.63	4.35	50.73
Operating Cash Flow Growth	-	-	-91.42%	126.02%
Capital Expenditures	-126.62	-51.92	-48.14	-39.57
Sale of Property, Plant & Equipment	0	0.1	0.05	0.05
Investment in Securities	-142	266.5	-435.5	0.95
Other Investing Activities	4.35	6.95	6.08	-
Investing Cash Flow	-264.26	221.63	-477.51	-38.57
Long-Term Debt Issued	60	-	-	-
Total Debt Issued	60	-	-	-
Long-Term Debt Repaid	-2.41	-0.94	-1.29	-34.9
Total Debt Repaid	-2.41	-0.94	-1.29	-34.9
Net Debt Issued (Repaid)	57.59	-0.94	-1.29	-34.9
Issuance of Common Stock	-	-	733.06	-
Repurchase of Common Stock	-10.07	-	-	-
Common Dividends Paid	-31.62	-41.35	-51.69	-0.36
Other Financing Activities	-2.66	7.69	-3.52	-8.4
Financing Cash Flow	13.24	-34.6	676.56	-43.66
Foreign Exchange Rate Adjustments	0.29	1.15	-0	-0.96
Net Cash Flow	-299.32	182.56	203.4	-32.45
Free Cash Flow	-175.19	-57.55	-43.78	11.16
Free Cash Flow Growth	-	-	-	-35.12%
Free Cash Flow Margin	-24.50%	-9.89%	-7.70%	2.03%
Free Cash Flow Per Share	-1.68	-0.56	-0.46	0.14
Cash Income Tax Paid	18.08	12.38	15.88	22.02
Levered Free Cash Flow	-106.7	-74.41	-80.3	10.51
Unlevered Free Cash Flow	-106.19	-74.4	-80.28	10.74
Change in Working Capital	-96.64	-83.23	-96.22	-69.19

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