Wafer Works (Shanghai) Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	125.35	120.78	246.86	364.89	211.85
Depreciation & Amortization	288.21	276.04	252.63	234.72	189.49
Other Amortization	2.25	0.7	0.6	0.63	0.5
Loss (Gain) From Sale of Assets	1.5	0.97	0.52	-0	-0.24
Asset Writedown & Restructuring Costs	0.2	1.2	-	4.58	-
Loss (Gain) From Sale of Investments	1.86	-0.21	-	-	-
Provision & Write-off of Bad Debts	-0.49	0.12	-0.17	0.46	0.08
Other Operating Activities	-10.75	23.42	42.01	49.12	50.59
Change in Accounts Receivable	-79.96	-23.7	143.1	82.26	-118.53
Change in Inventory	-39.31	12.52	-8.86	-105.46	-46.49
Change in Accounts Payable	117.76	33.04	-93.32	121.94	66.68
Operating Cash Flow	406.84	448.23	578.37	755.6	354.4
Operating Cash Flow Growth	-9.23%	-22.50%	-23.46%	113.20%	53.97%
Capital Expenditures	-1,189	-328.3	-372.53	-265.91	-312.02
Sale of Property, Plant & Equipment	16.82	0.55	7.75	0.02	2.93
Cash Acquisitions	-23	-	-	-	-
Investment in Securities	-10	-	-	-	-
Other Investing Activities	0.04	0.21	-	-	-
Investing Cash Flow	-1,205	-327.53	-364.78	-265.89	-309.09
Long-Term Debt Issued	490	10	206.1	310.89	804.46
Long-Term Debt Repaid	-169.27	-470.56	-357.95	-666.01	-934.37
Net Debt Issued (Repaid)	320.73	-460.56	-151.85	-355.11	-129.91
Issuance of Common Stock	-	1,421	-	-	220
Repurchase of Common Stock	-6.75	-	-	-	-
Common Dividends Paid	-140.04	-219.53	-99.28	-93.56	-36.59
Other Financing Activities	-	-16.2	-6.24	-3.21	-29.85
Financing Cash Flow	173.93	724.41	-257.37	-451.89	23.65
Foreign Exchange Rate Adjustments	23.3	10.28	13.16	40.8	-6.51
Net Cash Flow	-600.62	855.39	-30.63	78.62	62.46
Free Cash Flow	-781.71	119.94	205.84	489.69	42.39
Free Cash Flow Growth	-	-41.73%	-57.97%	1055.25%	-
Free Cash Flow Margin	-59.61%	10.82%	15.27%	31.46%	3.19%
Free Cash Flow Per Share	-1.17	0.18	0.34	0.82	0.07
Cash Income Tax Paid	2.96	-7.19	-9.81	-111.07	-5.47
Levered Free Cash Flow	-904.44	15.88	32.71	323.88	-98.92
Unlevered Free Cash Flow	-902.85	29	58.9	352.25	-74.09
Change in Working Capital	-1.3	25.2	35.91	101.2	-97.87

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