NanJing GOVA Technology 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	55.65	96.34	81.16	70.01
Depreciation & Amortization	13.27	11.52	8.56	5.78
Other Amortization	1.83	1.32	0.8	0.42
Loss (Gain) From Sale of Assets	-0.01	-0.3	-	-
Asset Writedown & Restructuring Costs	1.28	0.01	0.04	4.45
Loss (Gain) From Sale of Investments	-13.57	-11.18	-3.33	-1.18
Provision & Write-off of Bad Debts	11.14	8.67	5.11	-1.13
Other Operating Activities	6.6	6.31	6.59	1.68
Change in Accounts Receivable	-103.05	-113.99	-48.8	-53.78
Change in Inventory	-16.94	-17.07	-23.19	-44.66
Change in Accounts Payable	26.14	-6.7	3.85	73.87
Change in Other Net Operating Assets	2.93	3.09	2.75	2.6
Operating Cash Flow	-19.93	-23.54	34.84	56.43
Operating Cash Flow Growth	-	-	-38.26%	485.05%
Capital Expenditures	-56.64	-18.94	-21.9	-32.13
Sale of Property, Plant & Equipment	0.15	0.37	-	-
Investment in Securities	6.8	-588.07	85	-145
Other Investing Activities	17.03	8.6	3.4	0.91
Investing Cash Flow	-32.66	-598.04	66.5	-176.22
Short-Term Debt Issued	20	10	10	26
Total Debt Issued	20	10	10	26
Short-Term Debt Repaid	-10	-10	-26	-58
Long-Term Debt Repaid	-1.56	-1	-0.65	-
Total Debt Repaid	-11.56	-11	-26.65	-58
Net Debt Issued (Repaid)	8.44	-1	-16.65	-32
Issuance of Common Stock	-	1,186	-	186.01
Repurchase of Common Stock	-34.16	-	-	-
Common Dividends Paid	-53.41	-39.99	-0.64	-27.65
Dividends Paid	-53.41	-39.99	-0.64	-27.65
Other Financing Activities	-	-24.6	-2	-
Financing Cash Flow	-79.14	1,121	-19.29	126.36
Foreign Exchange Rate Adjustments	0.08	0.04	0.13	-0.02
Net Cash Flow	-131.64	499.01	82.18	6.54
Free Cash Flow	-76.57	-42.48	12.94	24.3
Free Cash Flow Growth	-	-	-46.75%	3985.91%
Free Cash Flow Margin	-22.14%	-12.45%	4.69%	10.73%
Free Cash Flow Per Share	-0.41	-0.25	0.09	0.17
Cash Income Tax Paid	37.53	29.35	22.26	16.28
Levered Free Cash Flow	-73.91	-82.27	-9.91	-8.51
Unlevered Free Cash Flow	-73.73	-82.17	-9.52	-7.48
Change in Working Capital	-96.12	-136.24	-64.09	-23.6

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