Shenwu Energy Saving 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	-15.43	-22.12	-17.04	-15.92	1,990	-362.99
Depreciation & Amortization	0.51	0.51	0.49	0.47	0.47	22.37
Other Amortization	0.08	0.08	-	0.08	0.06	0.62
Loss (Gain) From Sale of Assets	0	0	-	0.01	-26.29	-0.29
Asset Writedown & Restructuring Costs	28.1	28.1	0.02	4.81	17.8	181.52
Loss (Gain) From Sale of Investments	-	-	-9.35	-0.06	-1,559	-
Other Operating Activities	-6.56	-5.5	1.99	-4.9	32.69	194.67
Change in Accounts Receivable	36.25	36.25	30.17	-61.67	-13.76	-111.61
Change in Inventory	-0.07	-0.07	-1.66	-0.34	2.67	0.13
Change in Accounts Payable	-82.99	-82.99	-22.87	49.35	-567.93	79.09
Change in Other Net Operating Assets	6.67	6.67	26.78	2.39	-	-
Operating Cash Flow	-37.6	-43.24	9.44	-24.31	-144.4	3.52
Capital Expenditures	-0.44	-0.22	-0.02	-0.09	-0.4	-
Sale of Property, Plant & Equipment	0	0	-	0	27.55	0.18
Investment in Securities	-	-	-	6.29	-5.63	-
Other Investing Activities	0.09	0.09	-	0.06	0.01	-
Investing Cash Flow	-0.34	-0.13	-0.02	6.26	21.52	0.18
Short-Term Debt Issued	-	16	2	2.37	-	-
Long-Term Debt Issued	-	-	0.7	2.5	-	-
Total Debt Issued	35.06	16	2.7	4.87	-	-
Short-Term Debt Repaid	-	-2	-	-	-47.76	-2.85
Total Debt Repaid	-16	-2	-	-	-47.76	-2.85
Net Debt Issued (Repaid)	19.06	14	2.7	4.87	-47.76	-2.85
Issuance of Common Stock	34.76	16.68	-	-	214	-
Common Dividends Paid	-0.67	-	-0.26	-0.1	-	-
Other Financing Activities	-0.16	-0.53	-3.1	-	-21.45	-
Financing Cash Flow	52.99	30.15	-0.66	4.77	144.79	-2.85
Foreign Exchange Rate Adjustments	-	-	-	0.06	-0.02	-0.06
Net Cash Flow	15.05	-13.22	8.76	-13.22	21.9	0.79
Free Cash Flow	-38.04	-43.46	9.42	-24.4	-144.8	3.52
Free Cash Flow Margin	-39.43%	-35.23%	5.99%	-15.57%	-120.51%	211.68%
Free Cash Flow Per Share	-0.06	-0.07	0.01	-0.04	-0.23	0.01
Cash Interest Paid	0.16	0.53	-	-	-	-
Cash Income Tax Paid	3.1	4.48	5.76	11.69	4.38	0
Levered Free Cash Flow	-64.6	-90.47	-32.33	-18.75	-846.68	52.69
Unlevered Free Cash Flow	-64.05	-90.13	-32.24	-18.67	-839.96	174.36
Change in Working Capital	-44.3	-44.3	33.33	-8.8	-599.77	-32.39

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