SHA:688435 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	-14.52	-14.83	-28.59	44.46	36.96	33.92
Depreciation & Amortization	8.79	8.79	7.99	7.44	6.22	5.75
Other Amortization	0.6	0.6	0.85	0.75	0.59	0.48
Loss (Gain) From Sale of Assets	0.05	0.05	0	-0.26	-0.04	0
Asset Writedown & Restructuring Costs	-	-	0.07	-	0.01	0.08
Loss (Gain) From Sale of Investments	-9.47	-9.47	-14.04	-9.8	-3.85	-4.76
Provision & Write-off of Bad Debts	-	-	19.8	11.73	10.21	2.78
Other Operating Activities	18.87	21.87	0.22	0.05	0.23	0.32
Change in Accounts Receivable	-28.93	-28.93	-17.91	-72.37	-70.97	-30.07
Change in Inventory	-0.7	-0.7	0.38	-0.21	-0.89	-0.16
Change in Accounts Payable	16.29	16.29	-5.29	20.86	15.07	6.82
Change in Other Net Operating Assets	-2.98	-2.98	0.89	2.09	-	-
Operating Cash Flow	-14.45	-11.75	-38.19	3.25	-7.97	14.72
Operating Cash Flow Growth	-	-	-	-	-	-25.26%
Capital Expenditures	-2.66	-3.13	-3.08	-50.13	-4.45	-2.39
Sale of Property, Plant & Equipment	0.01	0.01	0.19	0.17	0.18	0
Investment in Securities	-	-	-75.04	-364.23	3.85	18.76
Other Investing Activities	-313.34	-256.42	-	-	-	-
Investing Cash Flow	-315.99	-259.54	-77.93	-414.2	-0.41	16.38
Total Debt Issued	47	-	-	-	-	-
Long-Term Debt Repaid	-	-	-2.65	-2.75	-3.59	-2.99
Total Debt Repaid	-	-	-2.65	-2.75	-3.59	-2.99
Net Debt Issued (Repaid)	47	-	-2.65	-2.75	-3.59	-2.99
Issuance of Common Stock	-	-	-	757.27	-	-
Repurchase of Common Stock	-	-	-30.96	-	-	-
Other Financing Activities	-2.88	-2.79	-	-23.43	-	-
Financing Cash Flow	44.12	-2.79	-33.61	731.08	-3.59	-2.99
Foreign Exchange Rate Adjustments	-0.7	-0.33	-0.18	0.01	0	-0
Net Cash Flow	-287.02	-274.42	-149.91	320.14	-11.97	28.11
Free Cash Flow	-17.11	-14.88	-41.27	-46.88	-12.41	12.33
Free Cash Flow Margin	-8.93%	-7.90%	-21.66%	-19.28%	-6.30%	7.72%
Free Cash Flow Per Share	-0.21	-0.18	-0.49	-0.57	-0.20	0.20
Cash Income Tax Paid	15.56	15.24	14.32	13.47	11.58	-1.5
Levered Free Cash Flow	-105.39	-285.54	-25.91	-65.94	-27.61	-1.3
Unlevered Free Cash Flow	-105.39	-285.54	-25.81	-65.89	-27.51	-1.22
Change in Working Capital	-18.77	-18.77	-24.49	-51.12	-58.3	-23.85

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