SHA:688314 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	87.81	98.7	88.4	75.51	75.69	81.63
Depreciation & Amortization	15.25	15.25	13.5	12.31	11.82	10.63
Other Amortization	2.17	2.17	3.43	3.12	2.66	1.43
Loss (Gain) From Sale of Assets	-0	-0	-0.46	0.04	0	-0.02
Asset Writedown & Restructuring Costs	2.56	2.56	1.89	0.03	0.04	0.35
Loss (Gain) From Sale of Investments	9.21	9.21	12.59	1.86	-3.45	-2.16
Provision & Write-off of Bad Debts	0.6	0.6	-0.34	-0	0.2	-0.04
Other Operating Activities	13.91	3.92	6.5	9.65	5.55	5.37
Change in Accounts Receivable	-15.56	-15.56	2.91	-0.1	-4.52	-3.75
Change in Inventory	-9.86	-9.86	6.78	-5.24	-6.61	-5.49
Change in Accounts Payable	5.98	5.98	6.47	-11.31	10.78	16.04
Change in Other Net Operating Assets	6.99	6.99	-	-	-	-
Operating Cash Flow	117.14	118.04	140.25	85.22	91.98	103.29
Operating Cash Flow Growth	-8.99%	-15.84%	64.57%	-7.34%	-10.95%	78.61%
Capital Expenditures	-59.17	-51.39	-47.4	-14.22	-18.2	-55.24
Sale of Property, Plant & Equipment	0.01	0	0.66	0.01	-	0.02
Cash Acquisitions	-46.84	-46.84	-10.78	-	-	-
Investment in Securities	-14.69	-12.79	-30.64	-13.82	-10.07	2.48
Other Investing Activities	-95.63	-5.35	-3.2	-	-	-
Investing Cash Flow	-216.32	-116.37	-91.36	-28.04	-28.27	-52.74
Long-Term Debt Issued	-	30	-	-	15.01	4
Long-Term Debt Repaid	-	-2.82	-2.62	-2.47	-2.15	-3.33
Net Debt Issued (Repaid)	26.88	27.18	-2.62	-2.47	12.86	0.67
Issuance of Common Stock	-	-	-	-	-	224.6
Common Dividends Paid	-32.94	-32.78	-42.7	-31.82	-36.9	-30.65
Other Financing Activities	-0.03	-0.37	-0.63	2.5	-17.4	-12.13
Financing Cash Flow	-6.1	-5.97	-45.95	-31.79	-41.43	182.49
Foreign Exchange Rate Adjustments	-0.53	-0.17	-0.33	0.49	1.63	-0.51
Net Cash Flow	-105.81	-4.46	2.62	25.88	23.91	232.53
Free Cash Flow	57.97	66.65	92.86	71	73.78	48.05
Free Cash Flow Growth	-31.95%	-28.22%	30.78%	-3.76%	53.56%	-
Free Cash Flow Margin	16.94%	18.98%	28.84%	25.82%	30.75%	22.61%
Free Cash Flow Per Share	0.71	0.82	1.15	0.87	0.91	0.66
Cash Income Tax Paid	49.45	49.8	53.96	55.05	33.71	26.83
Levered Free Cash Flow	10.17	27.4	60.45	47.96	47.09	21.99
Unlevered Free Cash Flow	11.62	28.85	61.81	49.15	47.86	22.45
Change in Working Capital	-14.37	-14.37	14.75	-17.29	-0.54	6.12

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