SHA:688676 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	659.54	574.42	504.66	283.28	234.62
Depreciation & Amortization	237.61	229.72	152.82	95.32	80.76
Other Amortization	8.02	0.09	0.09	0.09	-
Loss (Gain) From Sale of Assets	1.33	-0.68	0.4	-1	0.84
Asset Writedown & Restructuring Costs	-0.22	-0.3	0.26	-0.01	28.09
Loss (Gain) From Sale of Investments	-7.86	18.39	14.15	19.94	-6.38
Provision & Write-off of Bad Debts	77.4	91.64	67.81	50.14	-
Other Operating Activities	64.17	38.04	65.85	26.91	30.13
Change in Accounts Receivable	151.32	-466.06	-923.94	-370.77	-237.91
Change in Inventory	-497.61	-392.03	-16.32	-316.55	-383.62
Change in Accounts Payable	-93.31	-130.46	292.55	115.52	503.33
Change in Other Net Operating Assets	20.43	6	25.81	22.98	5.6
Operating Cash Flow	600.97	-36.98	204.96	-104.2	252.87
Operating Cash Flow Growth	-	-	-	-	31.57%
Capital Expenditures	-387.15	-434.95	-918.98	-536.84	-231.95
Sale of Property, Plant & Equipment	6.86	2.04	8.78	0.51	0.62
Cash Acquisitions	-	-0.02	-	-	-
Divestitures	-	-	-	-	-12.13
Investment in Securities	-11.15	-10.73	651.83	-568.94	-224.48
Other Investing Activities	4.75	6.14	11.4	11.29	9.25
Investing Cash Flow	-386.68	-437.53	-246.98	-1,094	-458.69
Long-Term Debt Issued	1,936	1,417	669.04	512.66	287.1
Long-Term Debt Repaid	-1,342	-873.55	-543.35	-457.73	-45.29
Net Debt Issued (Repaid)	594.44	543.81	125.7	54.94	241.82
Issuance of Common Stock	1,757	28.88	0.5	978.83	379.6
Repurchase of Common Stock	-30.01	-98.01	-	-	-
Common Dividends Paid	-273.99	-237.76	-127.47	-103.64	-99.76
Other Financing Activities	-3.67	5.99	247.5	-	-27.95
Financing Cash Flow	2,044	242.91	246.22	930.12	493.7
Foreign Exchange Rate Adjustments	2.04	11.75	6.58	18.92	-8.03
Net Cash Flow	2,260	-219.85	210.79	-249.14	279.85
Free Cash Flow	213.82	-471.93	-714.03	-641.05	20.92
Free Cash Flow Margin	2.93%	-6.84%	-10.71%	-13.51%	0.63%
Free Cash Flow Per Share	0.47	-1.06	-1.67	-1.52	0.05
Cash Income Tax Paid	117.47	111.54	83.38	32.4	10.67
Levered Free Cash Flow	-2.2	-906.61	-1,118	-716.58	-48.47
Unlevered Free Cash Flow	25.56	-876.34	-1,083	-699.34	-39.86
Change in Working Capital	-439.01	-988.33	-601.09	-578.88	-115.2

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