Jiangxi Selon Industrial Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	57.61	26.17	18.29	180.18	195.59
Depreciation & Amortization	140.45	130.73	127	121.96	120.08
Other Amortization	12.14	13.37	11.55	11.13	10.71
Loss (Gain) From Sale of Assets	2.29	-3.27	0.65	3.75	0.17
Asset Writedown & Restructuring Costs	7.71	17.86	1.82	0.86	-6.13
Loss (Gain) From Sale of Investments	-	-	-	0.26	-
Provision & Write-off of Bad Debts	-	0	-28.61	-3.2	-
Other Operating Activities	14.5	12.76	13.52	17.71	30.42
Change in Accounts Receivable	-81.89	27.42	-226.34	-269.68	57.93
Change in Inventory	-22.01	58.11	24.39	3.13	-77.39
Change in Accounts Payable	-88.13	-108.64	145.35	18.09	88.26
Operating Cash Flow	41.23	172.14	102.41	93.81	416.15
Operating Cash Flow Growth	-76.05%	68.09%	9.17%	-77.46%	557.61%
Capital Expenditures	-210.82	-167.87	-74.32	-84.81	-61.35
Sale of Property, Plant & Equipment	0.86	0.01	0.21	0.34	0.19
Investing Cash Flow	-209.95	-167.86	-74.11	-84.47	-61.16
Long-Term Debt Issued	489	240	219.9	80	36.1
Long-Term Debt Repaid	-145.1	-254.92	-224.75	-85.31	-315.96
Net Debt Issued (Repaid)	343.9	-14.92	-4.85	-5.31	-279.86
Common Dividends Paid	-222.77	-36.38	-13.94	-15.28	-23.11
Other Financing Activities	-1.79	-	10.7	-6.75	-
Financing Cash Flow	119.34	-51.3	-8.09	-27.34	-302.97
Foreign Exchange Rate Adjustments	1.87	4.39	1.62	3.24	-1.42
Net Cash Flow	-47.51	-42.63	21.83	-14.76	50.61
Free Cash Flow	-169.59	4.27	28.08	9	354.8
Free Cash Flow Growth	-	-84.79%	212.04%	-97.46%	-
Free Cash Flow Margin	-8.46%	0.21%	1.34%	0.35%	16.32%
Free Cash Flow Per Share	-0.71	0.02	0.12	0.04	1.48
Cash Income Tax Paid	6.79	26.98	19.91	138.15	82.3
Levered Free Cash Flow	61.88	56.17	102	-65.51	298.5
Unlevered Free Cash Flow	61.88	64.71	111.55	-55.11	314.09
Change in Working Capital	-193.46	-25.48	-41.83	-238.84	65.3

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.