SHA:688270 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	104.35	17.85	72.48	107.73	98.84	76.94
Depreciation & Amortization	18.96	18.96	15.67	7.74	6.18	3.6
Other Amortization	1.71	1.71	0.21	-	0.11	0.12
Loss (Gain) From Sale of Assets	0.03	0.03	-0.05	-	-	-
Asset Writedown & Restructuring Costs	0.05	0.05	0.15	0.05	0.01	-
Loss (Gain) From Sale of Investments	3.42	3.42	13.52	8.53	7.56	7.27
Provision & Write-off of Bad Debts	18.91	18.91	11.57	10.41	2.33	4.32
Other Operating Activities	-45.38	13.44	7.6	-0.04	0.68	-
Change in Accounts Receivable	-87.6	-87.6	-96.67	-121.24	-100.91	-75.69
Change in Inventory	11.84	11.84	-48.76	-41.92	-16.81	-8.27
Change in Accounts Payable	10.86	10.86	33.12	46.7	6.75	2.81
Operating Cash Flow	37.15	9.47	8.83	17.95	4.75	11.09
Operating Cash Flow Growth	37.12%	7.27%	-50.82%	277.56%	-57.12%	-
Capital Expenditures	-5.32	-198.8	-46.69	-33.7	-9.22	-7.91
Sale of Property, Plant & Equipment	0.02	-	0.07	-	0	-
Investment in Securities	-549.24	-700	-	-	1.06	-7.13
Other Investing Activities	7.23	7.48	1.08	0.46	-	-
Investing Cash Flow	-547.3	-891.32	-45.53	-33.24	-8.16	-13.19
Long-Term Debt Repaid	-	-0.58	-11.6	-0.36	-1.44	-
Net Debt Issued (Repaid)	-0.58	-0.58	-11.6	-0.36	-1.44	-
Issuance of Common Stock	-	-	-	1,556	-	170
Common Dividends Paid	-	-25.99	-32.76	-30.25	-	-
Other Financing Activities	-19.99	-	-1.65	-27.07	-1.61	-
Financing Cash Flow	-20.57	-26.58	-46.02	1,498	-3.05	170
Net Cash Flow	-530.72	-908.43	-82.72	1,483	-6.46	167.9
Free Cash Flow	31.84	-189.33	-37.86	-15.74	-4.47	3.18
Free Cash Flow Margin	7.52%	-62.41%	-13.48%	-6.49%	-2.34%	2.09%
Free Cash Flow Per Share	0.14	-0.85	-0.18	-0.07	-0.03	0.02
Cash Income Tax Paid	14.59	12.85	21.79	5.39	6.96	8.77
Levered Free Cash Flow	-8.12	-243.15	-149.28	-90.04	-51	-28.8
Unlevered Free Cash Flow	-8.1	-243.13	-149.26	-90.03	-50.98	-28.8
Change in Working Capital	-64.9	-64.9	-112.32	-116.46	-110.96	-81.15

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