SHA:688653 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	-72.79	-76.13	9.92	20.46	13.67	-54.54
Depreciation & Amortization	16.63	16.63	15.41	15.96	7.87	3.2
Other Amortization	5.67	5.67	5.4	4.46	0.14	-
Loss (Gain) From Sale of Assets	-0.01	-0.01	-	-	-0.04	-0.01
Asset Writedown & Restructuring Costs	0	0	0	0	5.61	2.19
Loss (Gain) From Sale of Investments	-11.91	-11.91	-0.19	-4.1	-1.11	-2.47
Provision & Write-off of Bad Debts	-	-	-	-	-0.11	0.31
Other Operating Activities	75.82	4.23	16.58	-3.51	2.73	4.11
Change in Accounts Receivable	32.11	32.11	-135.11	16.83	-83.8	-73.62
Change in Inventory	-190.07	-190.07	108.42	25.84	-221.26	-41.15
Change in Accounts Payable	46.49	46.49	-20.9	27.23	5.2	20.43
Change in Other Net Operating Assets	4.23	4.23	5.76	4.41	7.8	20.19
Operating Cash Flow	-94.51	-169.44	-0.98	108.1	-265.85	-128.74
Capital Expenditures	-16.39	-14.99	-12.87	-8.06	-29.82	-6.25
Sale of Property, Plant & Equipment	0.05	0.05	-	0	0.09	0.02
Divestitures	-0.06	-0.06	-	-	-	-
Investment in Securities	-176.2	-148.02	-207	335.72	-355	20
Other Investing Activities	14.4	6.92	0.18	4.1	1.11	2.47
Investing Cash Flow	-178.2	-156.09	-219.7	331.76	-383.62	16.24
Short-Term Debt Issued	-	29.83	-	0.12	9	18
Total Debt Issued	237.87	29.83	-	0.12	9	18
Short-Term Debt Repaid	-	-	-	-	-19	-20.1
Long-Term Debt Repaid	-	-8.45	-7.92	-5.98	-	-
Total Debt Repaid	-68.45	-8.45	-7.92	-5.98	-19	-20.1
Net Debt Issued (Repaid)	169.42	21.38	-7.92	-5.85	-10	-2.1
Issuance of Common Stock	3.31	-	668.64	-	775.43	100.68
Repurchase of Common Stock	-30.64	-30.64	-	-	-	-
Common Dividends Paid	-1.1	-	-	-	-0.78	-0.51
Other Financing Activities	-47.58	-5.87	-63.01	-4.08	-1.17	-
Financing Cash Flow	93.41	-15.13	597.71	-9.93	763.48	98.07
Foreign Exchange Rate Adjustments	-3.76	-2.59	-5.69	-3.96	-0.85	-1.27
Net Cash Flow	-183.06	-343.26	371.34	425.97	113.16	-15.7
Free Cash Flow	-110.9	-184.43	-13.85	100.04	-295.67	-134.99
Free Cash Flow Margin	-16.52%	-35.28%	-3.34%	23.83%	-86.57%	-166.43%
Free Cash Flow Per Share	-0.26	-0.43	-0.04	0.28	-0.86	-
Cash Income Tax Paid	-	-22.19	-6.44	-42.18	-13.15	-4.49
Levered Free Cash Flow	67.35	-177.33	-20.6	75.12	-307.15	-106.92
Unlevered Free Cash Flow	68.34	-177.16	-20.22	75.75	-306.65	-106.61
Change in Working Capital	-107.93	-107.93	-48.1	74.82	-294.62	-81.53

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