SHA:688334 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	252.15	248.72	228.67	189.34	130.36	81.56
Depreciation & Amortization	130.42	130.42	135.82	128.93	120.1	110.58
Other Amortization	3.65	3.65	-	-	-	-
Loss (Gain) From Sale of Assets	0.29	0.29	-0.17	0.01	-0.09	0.19
Asset Writedown & Restructuring Costs	-	-	0.63	0.74	1.14	1.53
Loss (Gain) From Sale of Investments	-35.49	-35.49	-46.14	-31.42	-15.32	4.02
Provision & Write-off of Bad Debts	-2.47	-2.47	-1.24	3.01	-0.12	0.32
Other Operating Activities	1.64	29.1	26.48	27.76	0.68	-10.67
Change in Accounts Receivable	-8.27	-8.27	50.07	-55.34	-5.44	18.64
Change in Inventory	-12.88	-12.88	0.89	22.35	-3.94	23.2
Change in Accounts Payable	128.97	128.97	88.59	30.78	-35.82	-104.41
Operating Cash Flow	456.36	480.4	482.48	312.61	196.63	153.79
Operating Cash Flow Growth	-8.54%	-0.43%	54.34%	58.98%	27.85%	13.41%
Capital Expenditures	-138.14	-131.91	-143.25	-83.94	-79.07	-58.86
Sale of Property, Plant & Equipment	0.44	0.44	0.04	-	0.21	6.94
Cash Acquisitions	-	-	-	0.4	-	-
Investment in Securities	-850.4	-452.4	470	-729.94	-267.6	-400
Other Investing Activities	237.26	31.01	51.84	2.36	-	7.97
Investing Cash Flow	-750.83	-552.86	378.64	-811.12	-346.46	-443.95
Long-Term Debt Issued	-	35.09	-	-	-	-
Long-Term Debt Repaid	-	-8	-9.12	-8.09	-7.36	-3.8
Net Debt Issued (Repaid)	-6.5	27.09	-9.12	-8.09	-7.36	-3.8
Issuance of Common Stock	-	-	-	1,074	-	698.11
Common Dividends Paid	-118.43	-150.06	-131.59	-109.43	-10.29	-133.08
Other Financing Activities	33.14	33	-452.68	-12.06	-	-3.82
Financing Cash Flow	-91.79	-89.97	-593.39	944.01	-17.66	557.41
Net Cash Flow	-386.25	-162.43	267.73	445.49	-167.48	267.26
Free Cash Flow	318.23	348.49	339.24	228.67	117.56	94.94
Free Cash Flow Growth	-13.13%	2.73%	48.35%	94.51%	23.83%	43.32%
Free Cash Flow Margin	36.18%	40.15%	42.49%	30.28%	22.56%	21.23%
Free Cash Flow Per Share	1.00	1.10	1.07	0.82	0.49	0.60
Cash Income Tax Paid	81.45	84.34	41.37	39.81	39.6	31.26
Levered Free Cash Flow	-551.52	178.89	296.47	191.8	62.76	-7.02
Unlevered Free Cash Flow	-550.84	179.57	296.79	191.96	63.31	-6.81
Change in Working Capital	106.19	106.19	138.43	-5.75	-40.12	-33.74

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