SHA:688733 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	-22.12	12	24.52	146.89	108.21
Depreciation & Amortization	139.12	109.95	86.29	47.67	31.69
Other Amortization	10.41	4.44	0.91	0.53	0.16
Loss (Gain) From Sale of Assets	0.78	0.07	-0.17	0.42	0.45
Asset Writedown & Restructuring Costs	0.07	-	-	0.06	-
Loss (Gain) From Sale of Investments	-15.27	-20.34	-20.22	-13.09	-5.3
Provision & Write-off of Bad Debts	6.54	2.06	-3.4	4.17	3.81
Other Operating Activities	26.52	18.97	13.21	2.52	1.46
Change in Accounts Receivable	-148.04	-210.68	-109.41	-249.14	-240.19
Change in Inventory	-19.47	-43.17	12.86	-52.29	-38.2
Change in Accounts Payable	-16.33	64.9	-11.88	152.97	102.22
Change in Other Net Operating Assets	-	-	24.26	22.6	3.33
Operating Cash Flow	-55.44	-67.27	5.68	50.48	-34.06
Operating Cash Flow Growth	-	-	-88.75%	-	-
Capital Expenditures	-294.99	-230.6	-414.01	-404.38	-159.5
Sale of Property, Plant & Equipment	0.11	-	-	0.12	0.07
Investment in Securities	44.86	150	436	-723	55.93
Other Investing Activities	15.49	19.1	23.27	9.11	5.03
Investing Cash Flow	-234.53	-61.5	45.27	-1,118	-98.46
Short-Term Debt Issued	-	-	9.95	17.35	-
Long-Term Debt Issued	424.8	429.5	230	343.71	20
Total Debt Issued	424.8	429.5	239.95	361.06	20
Long-Term Debt Repaid	-174.64	-282.2	-200.03	-75.76	-15.74
Net Debt Issued (Repaid)	250.16	147.3	39.92	285.31	4.26
Issuance of Common Stock	1.5	11.75	-	950.99	649.09
Repurchase of Common Stock	-55.4	-5.04	-29.99	-29.99	-
Common Dividends Paid	-35.95	-33.36	-52.27	-46.37	-1.03
Dividends Paid	-35.95	-33.36	-52.27	-46.37	-1.03
Other Financing Activities	33.3	3.79	11.69	-43.06	-17.45
Financing Cash Flow	193.61	124.45	-30.65	1,117	634.88
Foreign Exchange Rate Adjustments	-0.03	-0.34	0.14	2.19	-0.35
Net Cash Flow	-96.39	-4.66	20.44	51.39	502
Free Cash Flow	-350.43	-297.87	-408.33	-353.9	-193.56
Free Cash Flow Margin	-55.62%	-59.04%	-87.90%	-58.69%	-45.79%
Free Cash Flow Per Share	-1.74	-1.49	-2.00	-1.90	-1.27
Cash Income Tax Paid	0.38	17.32	1.63	26.07	20.78
Levered Free Cash Flow	-290.34	-219.97	-278.75	-179.73	-140.7
Unlevered Free Cash Flow	-279.66	-211.81	-272.3	-177.22	-140.27
Change in Working Capital	-201.5	-194.42	-95.46	-138.69	-174.54

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