SHA:688659 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	-62.21	-60.86	-25.38	6.19	70.45	62.05
Depreciation & Amortization	43.93	43.93	38.44	31.04	22.99	18.18
Other Amortization	3.14	3.14	1.71	1.09	2.04	0.7
Loss (Gain) From Sale of Assets	1.81	1.81	1.96	-0.03	-	-0.01
Asset Writedown & Restructuring Costs	21.08	21.08	8.1	9.93	3.39	43.97
Loss (Gain) From Sale of Investments	-1.93	-1.93	-1.94	-3.02	-3.33	-0.05
Provision & Write-off of Bad Debts	13.2	13.2	10.04	9.43	6.62	0.53
Other Operating Activities	20.86	22.4	19.59	7.4	3.67	5.36
Change in Accounts Receivable	-46.76	-46.76	-37.69	-93.39	-122.13	-66.1
Change in Inventory	-0.22	-0.22	-0.79	25.02	-48.95	-27.79
Change in Accounts Payable	37.54	37.54	21.56	-40.5	155.79	31.11
Change in Other Net Operating Assets	-18.24	-18.24	12.27	7.98	-26.14	9.32
Operating Cash Flow	14.25	17.14	40.19	-43.78	63.37	74.36
Operating Cash Flow Growth	-88.46%	-57.34%	-	-	-14.78%	-30.66%
Capital Expenditures	-19.74	-18.6	-68.29	-234.41	-69.92	-81.79
Sale of Property, Plant & Equipment	18.68	18.89	0.62	-	-	0.41
Investment in Securities	-24.11	-4	-5.88	49.51	-145.03	-
Other Investing Activities	4.04	4.31	0.46	-	3	0.05
Investing Cash Flow	-21.13	0.6	-73.09	-184.9	-211.96	-81.33
Long-Term Debt Issued	-	342.68	399.3	316.69	35.29	84.95
Long-Term Debt Repaid	-	-310.16	-256.8	-47.58	-54.52	-53.3
Net Debt Issued (Repaid)	-8.49	32.51	142.51	269.11	-19.23	31.65
Issuance of Common Stock	-	-	-	-	227.92	-
Repurchase of Common Stock	-8	-8	-	-	-	-
Common Dividends Paid	-12.46	-14.22	-16.48	-25.96	-21.57	-4.2
Other Financing Activities	-42.88	-42.88	-78.58	-4.35	-34.99	-0.91
Financing Cash Flow	-71.84	-32.6	47.45	238.8	152.13	26.53
Foreign Exchange Rate Adjustments	0.68	0.6	0.99	-0.01	-0.12	0.18
Net Cash Flow	-78.03	-14.25	15.53	10.11	3.42	19.74
Free Cash Flow	-5.49	-1.45	-28.11	-278.19	-6.55	-7.43
Free Cash Flow Margin	-0.80%	-0.23%	-5.36%	-48.04%	-1.31%	-1.62%
Free Cash Flow Per Share	-0.03	-0.01	-0.18	-1.80	-0.04	-0.06
Cash Income Tax Paid	31.95	21.3	8.67	9.11	27.15	16.31
Levered Free Cash Flow	59.89	26.65	-11.41	-284.06	27.62	-72.2
Unlevered Free Cash Flow	68.88	35.51	-2.25	-279.59	29.79	-69.22
Change in Working Capital	-25.64	-25.64	-12.33	-105.81	-42.46	-56.37

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