Shenzhen Glory Medical 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	-27.57	22.28	-148.89	-308.06	44.52	162.14
Depreciation & Amortization	102.39	102.39	95.88	125	76.68	55.1
Other Amortization	2.5	2.5	3.51	3.26	6.57	3.8
Loss (Gain) From Sale of Assets	-0.12	-0.12	0.03	-	0.03	0.01
Asset Writedown & Restructuring Costs	3.2	3.2	13.94	73.06	1.23	8.91
Loss (Gain) From Sale of Investments	-4.02	-4.02	3.37	102.94	-28.53	10.05
Provision & Write-off of Bad Debts	28.6	28.6	53.09	127.28	6.26	-24.13
Other Operating Activities	-23.93	3.59	29.13	63.34	63.13	241.64
Change in Accounts Receivable	-144.58	-144.58	29.17	156.27	49.62	116.21
Change in Inventory	105.77	105.77	8.73	-55.92	-23.82	-41
Change in Accounts Payable	2.9	2.9	-103.46	-146.37	48.14	-43.48
Change in Other Net Operating Assets	-	-	-	-	-	9.43
Operating Cash Flow	43.58	120.95	17.63	96.45	242.6	497.54
Operating Cash Flow Growth	-58.74%	585.90%	-81.72%	-60.24%	-51.24%	255.69%
Capital Expenditures	-73.49	-82.15	-42.07	-57.3	-429.97	-254.21
Sale of Property, Plant & Equipment	6.14	2.26	0.19	11.72	0.39	0.62
Cash Acquisitions	-	-	-	-	-	-39.2
Divestitures	-	-	1.08	1.5	-	-27.93
Investment in Securities	225.93	-10.94	114.67	-132.77	-141.79	174.85
Other Investing Activities	8.68	3.85	-	-	7.99	3.27
Investing Cash Flow	167.26	-86.98	73.87	-176.85	-563.39	-148.6
Long-Term Debt Issued	-	-	-	27.84	148.9	302.42
Long-Term Debt Repaid	-	-21.06	-41.46	-88.82	-248.39	-204.25
Net Debt Issued (Repaid)	-212.56	-21.06	-41.46	-60.98	-99.49	98.18
Issuance of Common Stock	-	-	-	-	108.83	-
Common Dividends Paid	-12.78	-11.03	-58.85	-163.95	-30.29	-49.77
Other Financing Activities	-36.6	27.73	21.7	33.84	29.27	36.51
Financing Cash Flow	-261.93	-4.36	-78.61	-191.09	8.32	84.91
Foreign Exchange Rate Adjustments	11.69	17.14	7.15	6.05	4.73	-20.28
Net Cash Flow	-39.42	46.74	20.04	-265.44	-307.74	413.57
Free Cash Flow	-29.92	38.8	-24.44	39.15	-187.38	243.33
Free Cash Flow Margin	-2.50%	2.68%	-2.05%	3.07%	-10.47%	10.73%
Free Cash Flow Per Share	-0.04	0.04	-0.03	0.05	-0.21	0.29
Cash Income Tax Paid	-	-7	-2.51	-29.91	-4.52	-26.64
Levered Free Cash Flow	39.06	22.97	58.06	3.61	-109.44	80.2
Unlevered Free Cash Flow	50.27	26.62	59.31	6.39	-104.92	90.81
Change in Working Capital	-37.47	-37.47	-32.42	-90.37	72.69	40.02

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