Beijing Scitop Bio-tech 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	89.14	94.52	94.36	93.48	109.89	109.54
Depreciation & Amortization	33.72	33.72	25.82	20.34	18.05	16.14
Other Amortization	0.63	0.63	1	0.28	0.18	0.38
Loss (Gain) From Sale of Assets	-	-	-0.65	-0.03	0.01	-11.2
Asset Writedown & Restructuring Costs	-1.34	-1.34	0.31	0	0	0.15
Loss (Gain) From Sale of Investments	-2.18	-2.18	-5.59	-7.38	-9.34	-13.16
Provision & Write-off of Bad Debts	-	-	-3.15	1.8	0.71	0.34
Other Operating Activities	-3.07	-16.13	-23.13	-19.68	-1.55	-4.66
Change in Accounts Receivable	-26.42	-26.42	21.01	39.22	9.27	19.96
Change in Inventory	-0.13	-0.13	-7.38	11.71	1.91	-8.11
Change in Accounts Payable	46.77	46.77	38.19	-23.06	17.99	-5.63
Change in Other Net Operating Assets	1.27	1.27	1.74	-7.35	1.5	7.79
Operating Cash Flow	131.12	123.44	142.11	107.27	148.46	110.27
Operating Cash Flow Growth	16.17%	-13.14%	32.49%	-27.74%	34.63%	65.39%
Capital Expenditures	-234.17	-296.12	-211.5	-178.47	-84.18	-67.57
Sale of Property, Plant & Equipment	-	-	0	0.05	0	9.58
Cash Acquisitions	10	-	-	-	-	-
Divestitures	-	-	-	-	-	7.85
Investment in Securities	135.13	207.16	27.16	-561.29	-288.86	302.71
Investing Cash Flow	-89.05	-88.97	-184.33	-739.71	-373.04	252.57
Long-Term Debt Repaid	-	-	-1.21	-1.62	-1.25	-0.79
Total Debt Repaid	-	-	-1.21	-1.62	-1.25	-0.79
Net Debt Issued (Repaid)	-	-	-1.21	-1.62	-1.25	-0.79
Issuance of Common Stock	-	-	-	-	693.83	-
Common Dividends Paid	-39.52	-39.52	-39.52	-52.7	-74.46	-82.52
Other Financing Activities	-0.89	-0.89	-	-	-	-
Financing Cash Flow	-40.41	-40.41	-40.73	-54.32	618.12	-83.31
Foreign Exchange Rate Adjustments	-0	-0	0	-	-	-
Net Cash Flow	1.66	-5.94	-82.95	-686.76	393.54	279.53
Free Cash Flow	-103.05	-172.68	-69.38	-71.21	64.28	42.7
Free Cash Flow Growth	-	-	-	-	50.55%	-5.94%
Free Cash Flow Margin	-27.61%	-47.19%	-22.91%	-23.80%	17.41%	11.71%
Free Cash Flow Per Share	-0.39	-0.66	-0.27	-0.27	0.29	0.19
Cash Income Tax Paid	24.45	21.85	25.73	45.64	30.19	36.49
Levered Free Cash Flow	426	-821.43	-96.47	-107.7	34.69	5.23
Unlevered Free Cash Flow	426	-821.43	-96.32	-107.39	34.94	5.5
Change in Working Capital	14.22	14.22	53.15	18.47	30.51	12.74

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