Newcapec Electronics 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	59.76	78.73	110.21	107.51	112.42	161
Depreciation & Amortization	112.11	112.11	18.2	85.59	67.61	49.98
Other Amortization	0.93	0.93	81.4	1.41	1.46	0.96
Loss (Gain) From Sale of Assets	-0.02	-0.02	-0.16	-0.05	0.96	-0.02
Asset Writedown & Restructuring Costs	11.31	11.31	0.22	24.43	7.07	0.08
Loss (Gain) From Sale of Investments	-1.74	-1.74	8.88	0.14	-2.75	2.47
Provision & Write-off of Bad Debts	-	-	16.77	28.52	2.89	23.06
Other Operating Activities	17.28	21.46	0.34	2.22	37.54	18.29
Change in Accounts Receivable	49.61	49.61	-0.19	-104.63	-62.13	-124.58
Change in Inventory	-16.17	-16.17	76.37	34.98	52.7	-43.64
Change in Accounts Payable	-27.86	-27.86	-28.91	-49.85	-118.06	77.78
Change in Other Net Operating Assets	-	-	-9.15	-	-	-
Operating Cash Flow	200.16	223.31	271.92	119.98	90.65	161.26
Operating Cash Flow Growth	-31.29%	-17.88%	126.64%	32.36%	-43.79%	-18.05%
Capital Expenditures	-185.87	-176.63	-165.84	-167.17	-164.51	-95.56
Sale of Property, Plant & Equipment	0.01	0.06	0.14	0.03	0.02	0.11
Cash Acquisitions	-	-	-	-0.6	-0.44	0.93
Investment in Securities	-125.01	-83	-80	10.01	-67.31	-103.3
Other Investing Activities	19.8	17.25	1.34	0.31	1.89	1.29
Investing Cash Flow	-291.06	-242.32	-244.36	-157.42	-230.36	-196.54
Long-Term Debt Issued	-	125.83	117.93	168.66	145.98	57
Long-Term Debt Repaid	-	-89	-145.23	-150.98	-92.07	-58.86
Net Debt Issued (Repaid)	-1.81	36.83	-27.3	17.68	53.92	-1.86
Issuance of Common Stock	-	-	-	-	1.61	-
Repurchase of Common Stock	-	-	-	-	-	-6.7
Common Dividends Paid	-41.39	-41.49	-41.37	-34.1	-34.44	-31.23
Other Financing Activities	-4.26	-4.15	-	-	-	85.22
Financing Cash Flow	-47.45	-8.81	-68.67	-16.43	21.08	45.42
Net Cash Flow	-138.35	-27.82	-41.1	-53.87	-118.63	10.15
Free Cash Flow	14.3	46.68	106.08	-47.19	-73.87	65.7
Free Cash Flow Growth	-88.40%	-56.00%	-	-	-	-42.63%
Free Cash Flow Margin	1.48%	4.77%	10.78%	-4.45%	-6.91%	6.46%
Free Cash Flow Per Share	0.03	0.10	0.22	-0.10	-0.15	0.14
Cash Income Tax Paid	70.17	68.36	66.27	69.74	62.45	52.2
Levered Free Cash Flow	132.85	42.37	64.28	-63.33	-82.79	5.69
Unlevered Free Cash Flow	132.85	42.37	65.69	-61.46	-79.84	7.63
Change in Working Capital	0.53	0.53	36.06	-129.78	-136.54	-94.56

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