SHA:688668 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	110.34	66.57	168.47	109.38
Depreciation & Amortization	70.04	59.55	39.89	24.48
Other Amortization	4.23	1.19	0.81	0.95
Loss (Gain) From Sale of Assets	0.83	0.27	-0.21	-
Asset Writedown & Restructuring Costs	0.26	0.16	0.03	4.33
Loss (Gain) From Sale of Investments	-11.23	-1.89	-3.48	-5.62
Provision & Write-off of Bad Debts	1.29	0.67	0.89	1.25
Other Operating Activities	6.51	11.03	4.4	1.71
Change in Accounts Receivable	-211.07	-25.84	-175.7	-354.71
Change in Inventory	-70.03	-61.03	-67.81	-91.49
Change in Accounts Payable	205.75	34.02	105.21	350.54
Change in Other Net Operating Assets	10.65	-1.04	14.13	5.01
Operating Cash Flow	116.47	79.92	88.02	44.32
Operating Cash Flow Growth	45.73%	-9.20%	98.61%	1232.41%
Capital Expenditures	-245.37	-240.78	-174.28	-146.03
Sale of Property, Plant & Equipment	0.51	0.63	2.9	0.69
Investment in Securities	18	-235	-2.19	133.19
Other Investing Activities	4.21	-11.24	4.28	4.68
Investing Cash Flow	-222.65	-486.39	-169.29	-7.47
Short-Term Debt Issued	-	-	70	16
Total Debt Issued	-	-	70	16
Short-Term Debt Repaid	-	-70.07	-16	-35
Long-Term Debt Repaid	-8.91	-7.23	-1.87	-
Total Debt Repaid	-8.91	-77.3	-17.87	-35
Net Debt Issued (Repaid)	-8.91	-77.3	52.13	-19
Issuance of Common Stock	5.53	-	793.52	-
Common Dividends Paid	-49.86	-69.47	-52.37	-44.32
Financing Cash Flow	-53.25	-146.77	793.29	-63.32
Foreign Exchange Rate Adjustments	1.15	-0.28	0.46	-
Net Cash Flow	-158.27	-553.52	712.47	-26.48
Free Cash Flow	-128.9	-160.86	-86.26	-101.71
Free Cash Flow Margin	-12.49%	-23.56%	-10.28%	-17.91%
Free Cash Flow Per Share	-0.94	-1.16	-0.71	-0.85
Cash Income Tax Paid	34	43.18	49.14	32.66
Levered Free Cash Flow	-194.95	-202.6	-141.25	-132.89
Unlevered Free Cash Flow	-194.36	-201.89	-140.21	-131.81
Change in Working Capital	-65.79	-57.62	-122.78	-92.15

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.