Shenzhen Sine Electric Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	37.83	51.12	45.85	73.19
Depreciation & Amortization	8.2	9.57	8.62	8.29
Other Amortization	1.76	0.61	0.6	1.12
Loss (Gain) From Sale of Assets	0.13	-0.11	-0.11	-0.13
Asset Writedown & Restructuring Costs	0.11	0.04	0.11	0.08
Loss (Gain) From Sale of Investments	-8.87	-7.4	-5.6	-2.5
Provision & Write-off of Bad Debts	1.34	2.03	-2.65	0.24
Other Operating Activities	2.17	3.53	2.88	2.1
Change in Accounts Receivable	-15.75	-20.57	27.25	-3.36
Change in Inventory	3.67	-6.68	44.81	-27.44
Change in Accounts Payable	16.08	1.03	-15.84	-22.97
Change in Other Net Operating Assets	4.49	7.21	-	-
Operating Cash Flow	52.47	35.75	108	24.83
Operating Cash Flow Growth	46.75%	-66.89%	334.90%	-34.45%
Capital Expenditures	-7.39	-64.52	-16.21	-11.75
Sale of Property, Plant & Equipment	0.04	0.18	0.02	0.18
Cash Acquisitions	-10.24	-	-	-
Investment in Securities	-45.2	-82	-15.2	-173.8
Other Investing Activities	4.27	5.29	5.62	1.93
Investing Cash Flow	-58.53	-141.05	-25.77	-183.43
Long-Term Debt Repaid	-0.83	-0.81	-0.96	-2.04
Total Debt Repaid	-0.83	-0.81	-0.96	-2.04
Net Debt Issued (Repaid)	-0.83	-0.81	-0.96	-2.04
Issuance of Common Stock	7.82	-	-	313.81
Common Dividends Paid	-17.22	-13.76	-22.02	-17.2
Dividends Paid	-17.22	-13.76	-22.02	-17.2
Other Financing Activities	-	-	-	-12.9
Financing Cash Flow	-10.22	-14.57	-22.98	281.67
Foreign Exchange Rate Adjustments	0.26	0.07	1.95	-0.28
Net Cash Flow	-16.01	-119.8	61.21	122.79
Free Cash Flow	45.08	-28.76	91.79	13.09
Free Cash Flow Growth	-	-	601.36%	-38.22%
Free Cash Flow Margin	12.29%	-7.71%	26.41%	2.94%
Free Cash Flow Per Share	0.52	-0.33	1.06	0.17
Cash Income Tax Paid	21.79	18.14	11.66	20.5
Levered Free Cash Flow	22.58	-36.99	46.28	-2.72
Unlevered Free Cash Flow	22.6	-36.96	46.34	-2.65
Change in Working Capital	9.8	-23.64	58.3	-57.55

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