Hangzhou AGS MedTech Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	272.95	293.39	217.24	144.96	104.8	45.23
Depreciation & Amortization	8.85	8.85	6.56	6.26	4.4	3.36
Other Amortization	1.2	1.2	1.14	1.44	1.96	1.62
Loss (Gain) From Sale of Assets	0.19	0.19	0.35	0.14	0.01	-
Asset Writedown & Restructuring Costs	0.02	0.02	0.46	1.96	1.01	0.34
Loss (Gain) From Sale of Investments	-21.63	-21.63	-2.11	7.19	-1.72	-
Provision & Write-off of Bad Debts	-0.5	-0.5	2.15	-	-	-
Other Operating Activities	-75.06	1.46	1.81	-11.53	4.73	5.24
Change in Accounts Receivable	9.42	9.42	-39.77	-8.19	0.08	3.3
Change in Inventory	-13.61	-13.61	-12.67	-1.28	-22.19	-1.97
Change in Accounts Payable	32.44	32.44	45.44	15.7	25.06	-3.84
Change in Other Net Operating Assets	3.91	3.91	2.4	-	-	-
Operating Cash Flow	218.84	315.8	221.45	156.38	118.25	53.36
Operating Cash Flow Growth	-25.63%	42.60%	41.61%	32.24%	121.61%	11.14%
Capital Expenditures	-69.28	-49.6	-51.57	-60.12	-15.66	-28.25
Sale of Property, Plant & Equipment	0.08	0.04	0.08	0.03	0	-
Investment in Securities	-1,081	-1,081	-25.3	-55	-	-
Other Investing Activities	1,231	-	-	-3.51	0.37	-1.93
Investing Cash Flow	81.28	-1,130	-76.79	-118.6	-15.29	-30.18
Long-Term Debt Repaid	-	-0.85	-1.18	-1.52	-0.67	-
Total Debt Repaid	-0.85	-0.85	-1.18	-1.52	-0.67	-
Net Debt Issued (Repaid)	-0.85	-0.85	-1.18	-1.52	-0.67	-
Issuance of Common Stock	14.69	5.87	1,820	-	-	-
Repurchase of Common Stock	-30.97	-30.97	-	-	-	-
Common Dividends Paid	-111.2	-83.33	-43.98	-35.95	-49.05	-
Other Financing Activities	43.46	-	-177.6	-1.15	-	-
Financing Cash Flow	-84.86	-109.28	1,598	-38.62	-49.72	-
Foreign Exchange Rate Adjustments	0.42	0.32	0.65	9.45	-4.75	-5.38
Net Cash Flow	215.68	-923.51	1,743	8.62	48.5	17.8
Free Cash Flow	149.56	266.19	169.88	96.26	102.59	25.11
Free Cash Flow Growth	-39.51%	56.70%	76.48%	-6.17%	308.62%	-36.51%
Free Cash Flow Margin	22.36%	41.81%	33.39%	25.94%	33.59%	14.60%
Free Cash Flow Per Share	1.85	3.30	2.34	1.58	1.69	0.41
Cash Income Tax Paid	78.23	72.45	42.18	19.73	17.57	14.93
Levered Free Cash Flow	85.21	159.65	79.69	56.73	68.87	4.63
Unlevered Free Cash Flow	85.25	159.65	79.69	56.73	68.87	4.63
Change in Working Capital	32.83	32.83	-6.15	5.96	3.07	-2.45

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.