SHA:688552 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	-28.53	31.95	-78.23	102.46	156.81	130.52
Depreciation & Amortization	35.5	35.5	19.72	15.24	14.98	14.41
Other Amortization	5.47	5.47	0.41	-	-	-
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0.01	-	0.02	-
Asset Writedown & Restructuring Costs	0.19	0.19	-	-	3.35	0.86
Provision & Write-off of Bad Debts	-7.42	-7.42	12.88	-21.54	18.46	14.97
Other Operating Activities	70.76	-11.62	-16.34	-6.55	-1.86	-0.59
Change in Accounts Receivable	-23.71	-23.71	12.6	584.09	-578.96	-166.79
Change in Inventory	-176.63	-176.63	-146.01	49.68	-4.3	-134.8
Change in Accounts Payable	130.49	130.49	25.66	-412.12	108.61	76.93
Change in Other Net Operating Assets	-	-	4.05	1.34	-0.19	1.63
Operating Cash Flow	-8.22	-30.11	-191.72	310.55	-286.22	-62.85
Capital Expenditures	-64.6	-97.78	-187.93	-152.89	-49.03	-11.4
Investment in Securities	-42	-42	-17	-1,023	150	-
Other Investing Activities	336.47	22.64	23.53	1.28	2.72	-150
Investing Cash Flow	229.87	-117.14	-181.4	-1,175	103.7	-161.4
Long-Term Debt Repaid	-	-2.11	-2.87	-2.51	-3.23	-
Net Debt Issued (Repaid)	1.14	-2.11	-2.87	-2.51	-3.23	-
Issuance of Common Stock	-	-	-	1,676	-	-
Common Dividends Paid	-	-	-31.03	-47.21	-37.89	-85.39
Other Financing Activities	0.12	-	-0.01	-17.46	-5.81	-4.83
Financing Cash Flow	1.27	-2.11	-33.91	1,609	-46.93	-90.22
Net Cash Flow	222.91	-149.36	-407.02	744.53	-229.46	-314.47
Free Cash Flow	-72.82	-127.89	-379.65	157.67	-335.25	-74.25
Free Cash Flow Margin	-14.36%	-15.79%	-174.30%	21.73%	-35.18%	-9.31%
Free Cash Flow Per Share	-0.20	-0.36	-1.12	0.52	-1.33	-0.30
Cash Income Tax Paid	5.97	6.13	43.65	79.18	40.35	43.32
Levered Free Cash Flow	-92.67	-195.19	-453.31	174.65	-393.93	-119.62
Unlevered Free Cash Flow	-92.6	-195.13	-453.28	174.69	-393.87	-119.51
Change in Working Capital	-84.18	-84.18	-130.14	220.94	-477.98	-223.02

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