Shenzhen Zhongheng Huafa Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	34.72	35.44	36.74	13.34	10.13	7.2
Depreciation & Amortization	9.36	9.36	12.85	9.14	20.05	13.66
Other Amortization	0.52	0.52	1.71	1.71	0.94	0.17
Loss (Gain) From Sale of Assets	-	-	0.27	0.97	-0.59	-
Asset Writedown & Restructuring Costs	2.13	2.13	1.45	4.96	4.65	1.25
Loss (Gain) From Sale of Investments	-0.2	-0.2	-0.66	0.97	-0.52	-0.25
Other Operating Activities	47.75	-0.84	-1.59	0.1	4.71	7.3
Change in Accounts Receivable	-4.37	-4.37	-29.86	-2.47	56.14	-40.38
Change in Inventory	-20.28	-20.28	10.32	-	21.09	-21.89
Change in Accounts Payable	-13.73	-13.73	79.95	62.05	-33.73	20.78
Change in Other Net Operating Assets	-	-	-	24.49	-	-0.48
Operating Cash Flow	55.74	7.88	109.14	115.04	82.39	-12.32
Operating Cash Flow Growth	-9.25%	-92.78%	-5.12%	39.62%	-	-
Capital Expenditures	-4.22	-4.11	-16.51	-1.51	-3.12	-6.58
Sale of Property, Plant & Equipment	0.91	0	0.01	3.24	8.81	0.14
Investment in Securities	-	-	-	0.01	-	-
Other Investing Activities	0.33	0.2	0.66	0.28	0.51	0.13
Investing Cash Flow	-2.97	-3.91	-15.84	2.02	6.2	-6.32
Long-Term Debt Issued	-	-	-	18.05	76.61	101.49
Total Debt Issued	-	-	-	18.05	76.61	101.49
Long-Term Debt Repaid	-	-	-	-67.06	-115.99	-98.97
Total Debt Repaid	-	-	-	-67.06	-115.99	-98.97
Net Debt Issued (Repaid)	-	-	-	-49.01	-39.38	2.52
Common Dividends Paid	-	-	-	-1.09	-5.2	-7.46
Other Financing Activities	1.09	1.09	-54.44	-49.51	-21.74	29.03
Financing Cash Flow	1.09	1.09	-54.44	-99.61	-66.33	24.09
Foreign Exchange Rate Adjustments	-2.46	-0.35	1.27	0.03	0.48	-2.69
Net Cash Flow	51.4	4.7	40.14	17.47	22.74	2.75
Free Cash Flow	51.53	3.77	92.64	113.53	79.27	-18.91
Free Cash Flow Growth	13.03%	-95.93%	-18.40%	43.22%	-	-
Free Cash Flow Margin	6.45%	0.44%	11.34%	15.63%	11.93%	-2.47%
Free Cash Flow Per Share	0.18	0.01	0.33	0.40	0.28	-0.07
Cash Interest Paid	-	-	-	-	-	0.13
Cash Income Tax Paid	8.05	5.34	10.66	23.88	18.29	16
Levered Free Cash Flow	42.15	-14.74	85.51	71.69	71.99	1.22
Unlevered Free Cash Flow	42.15	-14.74	85.51	72.31	75.24	6.14
Change in Working Capital	-38.53	-38.53	58.38	83.85	43.02	-41.65

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.