Boen Group 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	Dec '21 Dec 31, 2021
Net Income	-5.51	-19.77	-28.71	48.71	77.19	89.95
Depreciation & Amortization	39.86	39.86	27.77	19.44	18.21	16.37
Other Amortization	0.79	0.79	1.98	0.97	0.59	0.47
Loss (Gain) From Sale of Assets	-0	-0	0	-4.39	0.06	0.07
Asset Writedown & Restructuring Costs	13.41	13.41	9.13	2.09	0.75	0.31
Loss (Gain) From Sale of Investments	-	-	-	-	0.31	-
Provision & Write-off of Bad Debts	-	-	-	-	-	-0.4
Other Operating Activities	21.72	18.34	3.32	0.12	-	0.34
Change in Accounts Receivable	-65.76	-65.76	-23.52	-16.19	-17.4	3.84
Change in Inventory	-7.09	-7.09	-12.12	21.28	-33.57	-41.99
Change in Accounts Payable	-2.73	-2.73	-1.39	-24.56	0.04	-18.61
Change in Other Net Operating Assets	2.75	2.75	0.35	-	0.37	0.45
Operating Cash Flow	-10.56	-28.21	-30.85	45.94	43.73	49.2
Operating Cash Flow Growth	-	-	-	5.07%	-11.12%	-67.72%
Capital Expenditures	-71.43	-73.46	-88.98	-128.45	-113.64	-100.76
Sale of Property, Plant & Equipment	18.91	3.01	4.96	3.28	2.72	0.1
Investing Cash Flow	-72.07	-70.45	-84.01	-125.16	-110.92	-100.65
Long-Term Debt Issued	-	239.94	-	-	90.16	-
Long-Term Debt Repaid	-	-135.14	-10.2	-15.75	-	-51
Net Debt Issued (Repaid)	65.16	104.79	-10.2	-15.75	90.16	-51
Issuance of Common Stock	-	-	86.85	344.26	-	-
Common Dividends Paid	-8.01	-7.09	-23.06	-32.52	-2.63	-12.38
Other Financing Activities	30.89	-	-0.37	-17.48	-0.31	-0.93
Financing Cash Flow	88.04	97.7	53.22	278.51	87.22	-64.31
Net Cash Flow	5.41	-0.96	-61.63	199.29	20.03	-115.77
Free Cash Flow	-82	-101.66	-119.82	-82.5	-69.92	-51.56
Free Cash Flow Margin	-5.78%	-7.47%	-11.78%	-5.75%	-4.09%	-2.91%
Free Cash Flow Per Share	-0.51	-0.62	-0.75	-0.54	-0.58	-0.43
Cash Income Tax Paid	9.65	9.32	10.61	12.44	21.23	27.53
Levered Free Cash Flow	-52.49	-70.14	-98.21	-101.08	-97.76	-75.9
Unlevered Free Cash Flow	-52.49	-70.14	-96.13	-101	-97.57	-75.68
Change in Working Capital	-80.83	-80.83	-44.33	-20.99	-53.39	-57.92

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