Shanghai Smart Control 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	40.92	17.07	-9.64	72.02	130.26	115.01
Depreciation & Amortization	18.92	18.92	16	10.41	9	1.37
Other Amortization	4.37	4.37	2.75	1.93	1.27	-
Loss (Gain) From Sale of Assets	-0.06	-0.06	0.02	-	-0	-
Asset Writedown & Restructuring Costs	-	-	-	-	-	1.03
Loss (Gain) From Sale of Investments	-3.58	-3.58	-10.01	-13.37	-1.23	-0.26
Provision & Write-off of Bad Debts	9.03	9.03	3.74	1.52	-0.01	3.87
Other Operating Activities	207.02	12.41	2.91	0.44	3.89	0.23
Change in Accounts Receivable	-146.07	-146.07	2.65	27.72	-33.8	-89.38
Change in Inventory	-113.41	-113.41	-12.84	21.49	-42.99	-39.21
Change in Accounts Payable	283.35	283.35	9.17	-14.23	15.63	65.8
Change in Other Net Operating Assets	4.01	4.01	2.6	-	0.39	5.41
Operating Cash Flow	293.24	74.78	-4.17	108.14	81.69	63.05
Operating Cash Flow Growth	-	-	-	32.38%	29.55%	88.50%
Capital Expenditures	-228.13	-231.82	-74.08	-39.37	-14.2	-4.95
Sale of Property, Plant & Equipment	0.04	0.01	-	-	0.03	-
Cash Acquisitions	36.83	-	-0	-	-	-
Investment in Securities	-153.24	-40.78	12.7	-64.8	-	18.6
Other Investing Activities	58.44	5.95	11.15	10.48	1.23	0.26
Investing Cash Flow	-286.1	-266.64	-50.23	-93.7	-12.94	13.91
Long-Term Debt Issued	-	222	-	-	-	13
Long-Term Debt Repaid	-	-13.91	-10.92	-4.23	-	-21
Net Debt Issued (Repaid)	-15.71	208.09	-10.92	-4.23	-	-8
Issuance of Common Stock	-	-	7.89	633.08	-	80.59
Repurchase of Common Stock	-11.11	-11.11	-	-	-	-
Common Dividends Paid	-35.86	-24.24	-21.49	-44.06	-	-50.19
Other Financing Activities	-10.47	0.42	-	-32.06	-8.66	-0.04
Financing Cash Flow	-73.15	173.16	-24.53	552.72	-8.66	22.36
Foreign Exchange Rate Adjustments	-0.17	-0.17	-	-	-	0.03
Net Cash Flow	-66.18	-18.87	-78.92	567.17	60.09	99.35
Free Cash Flow	65.11	-157.04	-78.25	68.76	67.49	58.1
Free Cash Flow Growth	-	-	-	1.89%	16.15%	92.54%
Free Cash Flow Margin	8.42%	-20.40%	-19.55%	16.89%	13.43%	14.52%
Free Cash Flow Per Share	0.67	-1.56	-0.73	0.69	0.88	0.87
Cash Income Tax Paid	32.03	25.02	21.96	25.48	56.24	33.18
Levered Free Cash Flow	22.67	-156.97	-71.51	32.96	15.43	34.48
Unlevered Free Cash Flow	25.44	-153.89	-70.76	33.69	16.23	34.6
Change in Working Capital	16.87	16.87	-9.6	34.59	-61.49	-58.2

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