Hangzhou Kelin Electric 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	41.21	73.04	47.21	57	100.64	105.81
Depreciation & Amortization	7.36	7.36	6.73	5.72	4.83	3.47
Other Amortization	-	-	0.12	1.41	3.16	3.02
Loss (Gain) From Sale of Assets	-	-	-0.03	0.03	-0.01	-
Asset Writedown & Restructuring Costs	1.23	1.23	0.17	-	7.08	0.37
Loss (Gain) From Sale of Investments	-3.48	-3.48	-3.52	-13.52	-4.07	-4.77
Provision & Write-off of Bad Debts	1.19	1.19	1.75	4.85	-	-
Other Operating Activities	34.34	3.6	-5.19	-6.01	-5	-
Change in Accounts Receivable	-70.34	-70.34	17.25	-15.56	-99.04	5.81
Change in Inventory	-6.37	-6.37	-9.52	-8.27	-5.32	-2.72
Change in Accounts Payable	110.96	110.96	17.52	-10.17	-5.41	-25.21
Change in Other Net Operating Assets	-5.06	-5.06	0.69	4.38	-	-
Operating Cash Flow	106.25	107.34	72.41	20.34	-2.35	85.49
Operating Cash Flow Growth	50.93%	48.24%	256.00%	-	-	27.51%
Capital Expenditures	-217.75	-323.86	-144.03	-44.63	-37.01	-19.73
Sale of Property, Plant & Equipment	-	-	0.06	0.03	0.06	-
Cash Acquisitions	-10	-	-	-	-	-
Investment in Securities	178.82	193.82	8.3	211.52	-365.93	4.77
Other Investing Activities	-82.5	-	-	-	-	-3.38
Investing Cash Flow	-131.44	-130.04	-135.68	166.91	-402.88	-18.34
Short-Term Debt Issued	-	43	23.98	-	-	-
Total Debt Issued	70.5	43	23.98	-	-	-
Long-Term Debt Repaid	-	-30.98	-	-0.7	-0.38	-
Net Debt Issued (Repaid)	-12.09	12.02	23.98	-0.7	-0.38	-
Issuance of Common Stock	-	-	-	-	418.7	-
Common Dividends Paid	-23.5	-20.16	-19.59	-83.85	-	-
Dividends Paid	-23.5	-20.16	-19.59	-83.85	-	-
Other Financing Activities	8.17	9.27	-0.83	-	-27.5	-
Financing Cash Flow	-37.42	1.12	3.56	-84.55	390.83	-
Net Cash Flow	-62.61	-21.59	-59.71	102.69	-14.41	67.15
Free Cash Flow	-111.5	-216.52	-71.62	-24.29	-39.36	65.76
Free Cash Flow Growth	-	-	-	-	-	4.23%
Free Cash Flow Margin	-26.79%	-40.00%	-35.49%	-12.79%	-16.20%	27.73%
Free Cash Flow Per Share	-0.73	-1.42	-0.47	-0.16	-0.28	0.57
Cash Income Tax Paid	8.11	19.2	26.65	19.79	29.82	19.34
Levered Free Cash Flow	-151.15	-211.82	-94.27	-41.61	-66.37	32.75
Unlevered Free Cash Flow	-150.35	-211.41	-94.21	-41.56	-66.32	32.75
Change in Working Capital	24.41	24.41	25.16	-29.14	-108.98	-22.4

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