Hangzhou Kelin Electric 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	-3.27	73.04	47.21	57	100.64
Depreciation & Amortization	31.94	7.36	6.73	5.72	4.83
Other Amortization	0.84	-	0.12	1.41	3.16
Loss (Gain) From Sale of Assets	0	-	-0.03	0.03	-0.01
Asset Writedown & Restructuring Costs	15.4	1.23	0.17	-	7.08
Loss (Gain) From Sale of Investments	-1.32	-3.48	-3.52	-13.52	-4.07
Provision & Write-off of Bad Debts	-	1.19	1.75	4.85	-
Other Operating Activities	2.64	3.6	-5.19	-6.01	-5
Change in Accounts Receivable	71.49	-70.34	17.25	-15.56	-99.04
Change in Inventory	-5.61	-6.37	-9.52	-8.27	-5.32
Change in Accounts Payable	-26.56	110.96	17.52	-10.17	-5.41
Change in Other Net Operating Assets	-	-5.06	0.69	4.38	-
Operating Cash Flow	81	107.34	72.41	20.34	-2.35
Operating Cash Flow Growth	-24.54%	48.24%	256.00%	-	-
Capital Expenditures	-106.33	-323.86	-144.03	-44.63	-37.01
Sale of Property, Plant & Equipment	0.01	-	0.06	0.03	0.06
Investment in Securities	-15	193.82	8.3	211.52	-365.93
Other Investing Activities	1.32	-	-	-	-
Investing Cash Flow	-119.99	-130.04	-135.68	166.91	-402.88
Short-Term Debt Issued	-	43	23.98	-	-
Long-Term Debt Issued	99	-	-	-	-
Total Debt Issued	99	43	23.98	-	-
Long-Term Debt Repaid	-45	-30.98	-	-0.7	-0.38
Net Debt Issued (Repaid)	54	12.02	23.98	-0.7	-0.38
Issuance of Common Stock	-	-	-	-	418.7
Common Dividends Paid	-23.35	-20.16	-19.59	-83.85	-
Dividends Paid	-23.35	-20.16	-19.59	-83.85	-
Other Financing Activities	-10.98	9.27	-0.83	-	-27.5
Financing Cash Flow	19.68	1.12	3.56	-84.55	390.83
Net Cash Flow	-19.32	-21.59	-59.71	102.69	-14.41
Free Cash Flow	-25.34	-216.52	-71.62	-24.29	-39.36
Free Cash Flow Margin	-12.26%	-40.00%	-35.49%	-12.79%	-16.20%
Free Cash Flow Per Share	-0.17	-1.42	-0.47	-0.16	-0.28
Cash Income Tax Paid	4.95	19.2	26.65	19.79	29.82
Levered Free Cash Flow	10.28	-211.82	-94.27	-41.61	-66.37
Unlevered Free Cash Flow	10.28	-211.41	-94.21	-41.56	-66.32
Change in Working Capital	34.77	24.41	25.16	-29.14	-108.98

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