OPT Machine Vision Tech 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	186.97	136.26	193.71	324.86	302.86	244.17
Depreciation & Amortization	19.22	19.22	18.3	9.8	9.03	4.72
Other Amortization	0.91	0.91	0.19	0.34	0.41	0.52
Loss (Gain) From Sale of Assets	0.02	0.02	-0.15	0.27	-0.04	-0
Asset Writedown & Restructuring Costs	-	-	0.04	6.82	4.48	10.52
Loss (Gain) From Sale of Investments	-32.02	-32.02	-32.63	-34.36	-32.26	-4.75
Provision & Write-off of Bad Debts	14.28	14.28	10.13	11.82	4.72	-
Other Operating Activities	68.02	7.48	9.67	15.79	1.5	-0.15
Change in Accounts Receivable	-166.64	-166.64	-26.44	-322.78	-68.91	-191.84
Change in Inventory	-40.02	-40.02	20.15	-0.46	-86.87	-17.67
Change in Accounts Payable	76.92	76.92	6.45	39.35	38.97	51.96
Operating Cash Flow	119.4	8.14	201.59	44.94	173.01	95.78
Operating Cash Flow Growth	41.30%	-95.96%	348.59%	-74.02%	80.63%	-39.28%
Capital Expenditures	-38.3	-92.7	-123.64	-222.36	-133.88	-35.23
Sale of Property, Plant & Equipment	0.06	0.01	0.54	0.5	0.3	0.01
Investment in Securities	-193.29	-243.35	92.95	198	-988.5	-12.37
Other Investing Activities	-10.39	-	28.27	34.36	17.36	4.03
Investing Cash Flow	-289.38	-336.05	-1.88	10.5	-1,105	-43.56
Short-Term Debt Issued	-	-	-	-	-	4
Total Debt Issued	80.26	-	-	-	-	4
Short-Term Debt Repaid	-	-	-	-	-4	-2.7
Long-Term Debt Repaid	-	-2.11	-4.01	-4.01	-4.01	-
Total Debt Repaid	-68.61	-2.11	-4.01	-4.01	-8.01	-2.7
Net Debt Issued (Repaid)	11.66	-2.11	-4.01	-4.01	-8.01	1.3
Issuance of Common Stock	-	-	6.67	-	-	1,618
Repurchase of Common Stock	-4.91	-4.91	-	-	-	-
Common Dividends Paid	-47.05	-80.68	-103.75	-94.85	-82.6	-50.08
Other Financing Activities	-24.95	-	-	-	-7.49	-79.95
Financing Cash Flow	-65.26	-87.7	-101.09	-98.85	-98.09	1,490
Foreign Exchange Rate Adjustments	4.48	-0.52	0.52	2.68	-0.41	0.24
Net Cash Flow	-230.76	-416.12	99.13	-40.73	-1,030	1,542
Free Cash Flow	81.09	-84.56	77.95	-177.42	39.13	60.55
Free Cash Flow Growth	-	-	-	-	-35.37%	-58.75%
Free Cash Flow Margin	6.81%	-9.28%	8.26%	-15.55%	4.47%	9.43%
Free Cash Flow Per Share	0.66	-0.69	0.64	-1.45	0.32	0.66
Cash Income Tax Paid	70.59	50.39	103.12	105.09	98.82	84.94
Levered Free Cash Flow	-14.08	-120.24	-2.53	-281.98	-82.35	-20.76
Unlevered Free Cash Flow	-13.24	-120.22	-2.42	-281.7	-82.09	-20.76
Change in Working Capital	-138.01	-138.01	2.33	-290.41	-117.7	-159.23

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