SHA:688576 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	47.72	51.91	98.67	117.34	75.35	61.43
Depreciation & Amortization	25.68	25.68	12.45	10.52	8.78	7.4
Other Amortization	1.11	1.11	4.94	2.57	2.3	1.68
Loss (Gain) From Sale of Assets	0.34	0.34	-0.06	0.18	0.24	-4.55
Asset Writedown & Restructuring Costs	0.77	0.77	-	-	-	-
Loss (Gain) From Sale of Investments	-3.04	-3.04	-27.1	-15.03	-3.58	-
Provision & Write-off of Bad Debts	-	-	1.82	2.89	0.03	0.02
Other Operating Activities	6.21	3.11	3.42	1.83	1.1	0.21
Change in Accounts Receivable	-4.6	-4.6	-32.49	-84.02	-5.46	-3.41
Change in Inventory	-65.36	-65.36	-18.65	2.41	-12.6	-14.29
Change in Accounts Payable	48.78	48.78	-6.1	25.01	13.58	7.97
Change in Other Net Operating Assets	3.19	3.19	4.66	5.29	-	-
Operating Cash Flow	58.96	60.03	39.47	68.08	79.1	55.88
Operating Cash Flow Growth	-30.19%	52.11%	-42.03%	-13.93%	41.56%	61.46%
Capital Expenditures	-79.68	-96	-157.55	-103.72	-49.15	-14.18
Sale of Property, Plant & Equipment	0.01	0.17	0.27	0.32	2.3	9.47
Investment in Securities	65.6	-153.4	439	-1,219	-	-
Other Investing Activities	13.92	12.48	27.66	9.9	5.58	-
Investing Cash Flow	-0.15	-236.75	309.38	-1,313	-41.28	-4.72
Long-Term Debt Repaid	-	-	-3.82	-3.24	-4.08	-3.49
Total Debt Repaid	-	-	-3.82	-3.24	-4.08	-3.49
Net Debt Issued (Repaid)	-	-	-3.82	-3.24	-4.08	-3.49
Issuance of Common Stock	-	-	-	1,655	-	147.41
Repurchase of Common Stock	-	-	-450.07	-	-	-
Common Dividends Paid	-45.19	-45.19	-48.88	-	-	-0.03
Other Financing Activities	-	-47.2	-	-28.15	-5.12	-0.34
Financing Cash Flow	-45.19	-92.39	-502.77	1,624	-9.2	143.55
Foreign Exchange Rate Adjustments	-0.49	-0.26	0.13	0.03	0.03	-0.05
Net Cash Flow	13.12	-269.37	-153.8	379.36	28.65	194.67
Free Cash Flow	-20.72	-35.96	-118.08	-35.64	29.95	41.7
Free Cash Flow Growth	-	-	-	-	-28.17%	26.18%
Free Cash Flow Margin	-5.96%	-10.51%	-35.10%	-9.88%	11.42%	19.96%
Free Cash Flow Per Share	-0.47	-0.80	-2.36	-0.77	0.76	1.13
Cash Income Tax Paid	25.14	32.85	25.59	15.82	14.52	17.28
Levered Free Cash Flow	-580.78	-596.65	-124.65	-40.8	31.91	14.84
Unlevered Free Cash Flow	-580.78	-596.65	-124.62	-40.67	32.14	15.11
Change in Working Capital	-19.85	-19.85	-54.66	-52.23	-5.14	-10.31

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