KEDE Numerical Control 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	121.56	129.89	101.99	60.34	72.87	35.23
Depreciation & Amortization	48.69	48.69	34.51	27.79	24.15	13.32
Other Amortization	0.73	0.73	0.41	0.51	0.13	0.14
Loss (Gain) From Sale of Assets	-4.33	-4.33	-	-0.11	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	-	0.62
Loss (Gain) From Sale of Investments	-2.69	-2.69	-11.21	-6.74	-0.62	-1.19
Provision & Write-off of Bad Debts	6.47	6.47	5.26	2.78	3.94	-0.19
Other Operating Activities	247.24	1.61	-0.67	2.21	1.19	-0.03
Change in Accounts Receivable	-83.49	-83.49	-48.85	-58.18	-102.73	-18.01
Change in Inventory	-70.01	-70.01	-78.04	-92.14	-117.42	-4.7
Change in Accounts Payable	42.55	42.55	43.72	59.11	53.51	7.51
Change in Other Net Operating Assets	1.79	1.79	-	-	0	27.19
Operating Cash Flow	307.11	69.81	44.57	-6.03	-65.34	63.86
Operating Cash Flow Growth	1901.94%	56.65%	-	-	-	-
Capital Expenditures	-333.17	-413.54	-96.78	-61.24	-67.84	-24.67
Sale of Property, Plant & Equipment	4.53	-	-	0.69	-	-
Investment in Securities	-100	-117	27.31	29.69	-60	60
Other Investing Activities	3.23	2.17	16.51	1.37	0.47	1.96
Investing Cash Flow	-425.41	-528.37	-52.96	-29.5	-127.38	37.29
Short-Term Debt Issued	-	-	-	9.8	-	10
Total Debt Issued	-	-	-	9.8	-	10
Short-Term Debt Repaid	-	-	-9.8	-	-10	-20
Long-Term Debt Repaid	-	-0.85	-5.34	-4.65	-3.05	-
Total Debt Repaid	-0.85	-0.85	-15.14	-4.65	-13.05	-20
Net Debt Issued (Repaid)	-0.85	-0.85	-15.14	5.15	-13.05	-10
Issuance of Common Stock	20.32	611.32	-	159	218.36	-
Common Dividends Paid	-25.05	-25.19	-0.08	-0.37	-0.83	-
Other Financing Activities	2.16	-3.41	-	-0.56	-26.84	-4.74
Financing Cash Flow	-3.42	581.87	-15.23	163.22	177.65	-14.74
Foreign Exchange Rate Adjustments	-	-	0.03	-0.04	-	-
Net Cash Flow	-121.71	123.32	-23.59	127.65	-15.06	86.41
Free Cash Flow	-26.06	-343.73	-52.21	-67.27	-133.18	39.18
Free Cash Flow Margin	-4.17%	-56.77%	-11.54%	-21.33%	-52.52%	19.78%
Free Cash Flow Per Share	-0.18	-2.67	-0.43	-0.56	-1.32	0.44
Cash Interest Paid	-	-	-	-	-	0.59
Cash Income Tax Paid	23.89	29.57	17.07	-15.92	6.89	0.87
Levered Free Cash Flow	-210.54	-312.19	33.37	-79.25	-197.44	2.2
Unlevered Free Cash Flow	-210.51	-312.03	33.77	-78.69	-196.65	2.57
Change in Working Capital	-110.57	-110.57	-85.71	-92.82	-167	15.96

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.