SHA:688353 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-2.56	-174.67	-23.91	260.81	420.43
Depreciation & Amortization	153.61	134.27	86.76	63.63	60.04
Other Amortization	0.16	0.23	0.33	0.58	0.64
Loss (Gain) From Sale of Assets	-	1.85	2.5	0.74	-0.01
Asset Writedown & Restructuring Costs	8.88	-	-	1.38	1.44
Loss (Gain) From Sale of Investments	-75.08	-34.74	-41.39	-9.34	0.2
Provision & Write-off of Bad Debts	-	6.88	0.56	-1.23	0.34
Other Operating Activities	18.74	4.47	14	-19.51	3.9
Change in Accounts Receivable	-402.28	-83.01	-223.11	115.54	-395.85
Change in Inventory	-27.2	2.71	-53.93	-18.66	-13.21
Change in Accounts Payable	44.78	57.68	-62.5	128.39	198.89
Change in Other Net Operating Assets	40.36	5.37	172.57	-207.52	10.67
Operating Cash Flow	-257.45	-110.66	-134.89	310.57	287.16
Operating Cash Flow Growth	-	-	-	8.15%	131.07%
Capital Expenditures	-350.37	-307.71	-363.76	-502.69	-93.91
Sale of Property, Plant & Equipment	0.21	0	-	0.04	0.15
Cash Acquisitions	-	-	-	-	5.9
Investment in Securities	152.95	-881.84	-144.25	-	-
Other Investing Activities	-19.18	35.36	41.63	10.52	3.51
Investing Cash Flow	-216.39	-1,154	-466.38	-492.13	-84.36
Long-Term Debt Issued	180.32	52	52.46	79.51	97
Long-Term Debt Repaid	-6.85	-5.16	-0.95	-137.66	-85.77
Net Debt Issued (Repaid)	173.47	46.84	51.51	-58.15	11.23
Issuance of Common Stock	8.27	-	30.2	2,754	-
Repurchase of Common Stock	-	-40.32	-10	-	-
Common Dividends Paid	-10.21	-49.41	-114.97	-2.37	-25.46
Other Financing Activities	-89.09	48.46	15.86	-140.47	-10.09
Financing Cash Flow	82.44	5.57	-27.4	2,553	-24.32
Foreign Exchange Rate Adjustments	-2.66	1.74	1.63	12.93	-2.22
Net Cash Flow	-394.06	-1,258	-627.04	2,384	176.27
Free Cash Flow	-607.83	-418.37	-498.65	-192.12	193.24
Free Cash Flow Growth	-	-	-	-	118.78%
Free Cash Flow Margin	-69.91%	-82.86%	-94.98%	-22.29%	19.06%
Free Cash Flow Per Share	-3.67	-2.63	-3.13	-1.41	1.63
Cash Income Tax Paid	6.08	-19.86	-9.14	77.84	103.87
Levered Free Cash Flow	-547.03	-274.51	-529.43	137.24	162.4
Unlevered Free Cash Flow	-547.03	-273.15	-528.73	138.27	165.53
Change in Working Capital	-361.2	-48.95	-173.74	13.49	-199.83

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