Shenzhen Division 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	Jan '22 Jan 1, 2022
Net Income	-37.86	-17.11	-8.34	-231.01	-283.23	-171.62
Depreciation & Amortization	5.13	5.13	6.95	10.1	18.74	11.61
Other Amortization	0.08	0.08	1.38	1.31	1.03	2.43
Loss (Gain) From Sale of Assets	-0.26	-0.26	0.02	0.02	-1.79	6.45
Asset Writedown & Restructuring Costs	0.52	0.52	2.53	9.08	6.66	8.35
Loss (Gain) From Sale of Investments	-59.86	-59.86	-33.87	0.3	-0.58	7.89
Provision & Write-off of Bad Debts	-	-	20.01	56.14	51.57	33.82
Other Operating Activities	38.51	48.24	33.59	47.51	36.23	52.25
Change in Accounts Receivable	26.16	26.16	102.68	-104.91	-74.07	-71.35
Change in Inventory	-73.05	-73.05	-59.35	11.87	5.47	6.59
Change in Accounts Payable	11.96	11.96	-63.69	126.92	85.58	107.03
Change in Other Net Operating Assets	23.58	23.58	15.68	69.45	70.64	13.97
Operating Cash Flow	-65.17	-34.69	17.37	4.82	-83.79	9.6
Operating Cash Flow Growth	-	-	260.55%	-	-	-75.29%
Capital Expenditures	-0.54	-0.48	-0.14	-0.71	-2.61	-1.43
Sale of Property, Plant & Equipment	2.04	2.04	-	-	0.57	10.44
Cash Acquisitions	-	-	-	-	-	-16.82
Divestitures	1.64	1.64	3.87	-	0.62	-
Investment in Securities	0.09	0.09	-	-1.29	1.51	-2.85
Other Investing Activities	0.01	0.01	0	0.01	0.02	0.03
Investing Cash Flow	3.23	3.29	3.72	-1.98	0.12	-10.63
Short-Term Debt Issued	-	-	11	11	9.2	41
Long-Term Debt Issued	-	18	21	38.3	22.53	0.5
Total Debt Issued	23	18	32	49.3	31.73	41.5
Short-Term Debt Repaid	-	-	-11	-8.55	-30.18	-80.21
Long-Term Debt Repaid	-	-11	-4.94	-29.32	-18.39	-9.34
Total Debt Repaid	-16	-11	-15.94	-37.87	-48.57	-89.55
Net Debt Issued (Repaid)	7	7	16.06	11.43	-16.84	-48.05
Issuance of Common Stock	115.31	72.92	-	0.17	78.96	60.61
Common Dividends Paid	-	-0.47	-1.96	-1.71	-4.34	-13.47
Other Financing Activities	-32.33	-38.13	-	-	-0.9	-
Financing Cash Flow	89.99	41.33	14.1	9.88	56.88	-0.91
Foreign Exchange Rate Adjustments	-0.06	-0.06	0	0	0.01	0.01
Net Cash Flow	27.99	9.88	35.19	12.73	-26.79	-1.94
Free Cash Flow	-65.71	-35.16	17.22	4.11	-86.4	8.17
Free Cash Flow Growth	-	-	318.94%	-	-	318.85%
Free Cash Flow Margin	-12.61%	-6.59%	4.14%	0.94%	-18.84%	2.58%
Free Cash Flow Per Share	-0.17	-0.09	0.05	0.01	-0.26	0.03
Cash Income Tax Paid	7.21	8.97	5.76	6.17	13.85	5.76
Levered Free Cash Flow	-9.45	-24.91	-0.3	95.29	89.5	51.8
Unlevered Free Cash Flow	-9.45	-24.91	7.7	103.32	95.91	60.64
Change in Working Capital	-11.42	-11.42	-4.92	111.38	87.57	58.41

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