SHA:688409 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	50.4	202.65	168.69	245.46	126.49	93.5
Depreciation & Amortization	294.9	294.9	173.73	119.09	80.15	60.47
Other Amortization	1.03	1.03	0.78	0.39	1.52	0.82
Loss (Gain) From Sale of Assets	0.06	0.06	-8.15	-0.33	0.01	-0.06
Asset Writedown & Restructuring Costs	11.06	11.06	0.46	6.37	0.38	7.91
Loss (Gain) From Sale of Investments	-11.7	-11.7	-80.47	-14.41	3.63	6.06
Provision & Write-off of Bad Debts	-0.49	-0.49	1.01	13.82	8.01	1.5
Other Operating Activities	501.5	79.71	65.08	44.72	12.27	9.06
Change in Accounts Receivable	-439.06	-439.06	-481.54	-470.85	-332.22	-105.03
Change in Inventory	-67.77	-67.77	-397.28	-292.85	-125.16	-36.37
Change in Accounts Payable	-107.13	-107.13	140.1	319.71	383.67	138.87
Change in Other Net Operating Assets	28.84	28.84	33.63	5.79	5.07	2.8
Operating Cash Flow	217.39	-52.15	-386.38	-22.32	157.34	175.53
Operating Cash Flow Growth	-	-	-	-	-10.36%	233.83%
Capital Expenditures	-846.47	-1,066	-1,097	-792.84	-626.65	-308.47
Sale of Property, Plant & Equipment	1.97	1.28	0.01	1.53	0.13	0.67
Investment in Securities	-645	459.83	455	-1,150	-	-4
Other Investing Activities	0.49	6.14	81.07	3.53	-	0.78
Investing Cash Flow	-1,489	-598.28	-560.51	-1,938	-626.52	-311.02
Long-Term Debt Issued	-	970.15	1,102	771.25	540.41	176.82
Long-Term Debt Repaid	-	-265.3	-329.18	-649.22	-128.76	-151.55
Net Debt Issued (Repaid)	1,030	704.85	772.32	122.03	411.65	25.27
Issuance of Common Stock	32.17	16.37	-	3,395	-	400.11
Repurchase of Common Stock	-110.14	-110.14	-133.83	-	-	-
Common Dividends Paid	-167.51	-213.11	-178.37	-33.52	-7.13	-6.67
Other Financing Activities	-13.96	-52.1	72	154	66	-27.17
Financing Cash Flow	771.02	345.88	532.12	3,637	470.52	391.53
Foreign Exchange Rate Adjustments	8.05	3.45	-3.75	0.51	-0.08	-0.26
Net Cash Flow	-492.55	-301.1	-418.52	1,678	1.26	255.78
Free Cash Flow	-629.08	-1,118	-1,483	-815.16	-469.31	-132.95
Free Cash Flow Margin	-18.21%	-36.77%	-71.79%	-52.78%	-55.66%	-27.63%
Free Cash Flow Per Share	-2.07	-4.36	-4.81	-3.25	-2.03	-0.62
Cash Income Tax Paid	-	83.7	-31.88	-17.95	-24.09	-23.44
Levered Free Cash Flow	-702.33	-847.68	-1,316	-877.83	-563.59	-225.9
Unlevered Free Cash Flow	-676.86	-819.26	-1,301	-857.16	-558.34	-218.76
Change in Working Capital	-629.36	-629.36	-707.52	-437.44	-75.12	-3.74

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