Aerospace Nanhu Electronic Information Technology Co., Ltd. (SHA:688552)

SHA:688552 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	17.9	-78.23	102.46	156.81	130.52	230.05
Depreciation & Amortization	18.23	18.23	15.24	14.98	14.41	11.13
Other Amortization	1.9	1.9	-	-	-	-
Loss (Gain) From Sale of Assets	0.01	0.01	-	0.02	-	-
Asset Writedown & Restructuring Costs	-	-	-	3.35	0.86	7.02
Provision & Write-off of Bad Debts	12.88	12.88	-21.54	18.46	14.97	-4.41
Other Operating Activities	-59.67	-16.34	-6.55	-1.86	-0.59	0
Change in Accounts Receivable	12.6	12.6	584.09	-578.96	-166.79	71.16
Change in Inventory	-146.01	-146.01	49.68	-4.3	-134.8	-141.21
Change in Accounts Payable	25.65	25.65	-412.12	108.61	76.93	158.61
Change in Other Net Operating Assets	4.05	4.05	1.34	-0.19	1.63	-1.88
Operating Cash Flow	-138.91	-191.72	310.55	-286.22	-62.85	328.73
Operating Cash Flow Growth	-	-	-	-	-	90.52%
Capital Expenditures	-138.19	-187.93	-152.89	-49.03	-11.4	-41.32
Sale of Property, Plant & Equipment	-	-	-	-	-	0.05
Investment in Securities	-17	-17	-1,023	150	-	-
Other Investing Activities	-116.64	23.53	1.28	2.72	-150	-
Investing Cash Flow	-271.83	-181.4	-1,175	103.7	-161.4	-41.27
Long-Term Debt Repaid	-	-2.87	-2.51	-3.23	-	-
Net Debt Issued (Repaid)	-2.87	-2.87	-2.51	-3.23	-	-
Issuance of Common Stock	-	-	1,676	-	-	34.15
Common Dividends Paid	-	-31.03	-47.21	-37.89	-85.39	-
Other Financing Activities	0.38	-0.01	-17.46	-5.81	-4.83	-0.8
Financing Cash Flow	-2.49	-33.91	1,609	-46.93	-90.22	33.35
Net Cash Flow	-413.23	-407.02	744.53	-229.46	-314.47	320.82
Free Cash Flow	-277.1	-379.65	157.67	-335.25	-74.25	287.41
Free Cash Flow Growth	-	-	-	-	-	93.17%
Free Cash Flow Margin	-38.65%	-174.30%	21.73%	-35.18%	-9.31%	37.22%
Free Cash Flow Per Share	-0.82	-1.12	0.52	-1.33	-0.30	1.15
Cash Income Tax Paid	30.23	43.65	79.18	40.35	43.32	20.25
Levered Free Cash Flow	-461.2	-453.31	174.65	-393.93	-119.62	208.5
Unlevered Free Cash Flow	-461.14	-453.28	174.69	-393.87	-119.51	208.5
Change in Working Capital	-130.15	-130.15	220.94	-477.98	-223.02	84.95

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