Shenzhen SDG Service 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	130.62	121.64	120.15	114.1	112.35	99.31
Depreciation & Amortization	33.97	33.97	26.28	19.15	16.82	5.38
Other Amortization	5.43	5.43	2.82	2.15	1.05	0.85
Loss (Gain) From Sale of Assets	-0.22	-0.22	-0.15	-0.09	-	-
Asset Writedown & Restructuring Costs	0.17	0.17	0.01	0.01	16.7	4.15
Loss (Gain) From Sale of Investments	-20.28	-20.28	-13.11	-17.5	-13.4	-3.26
Provision & Write-off of Bad Debts	8.22	8.22	-3.71	3.8	-	-
Other Operating Activities	16.62	10.73	10.55	9.87	6.1	8.98
Change in Accounts Receivable	-105.13	-105.13	35.64	-87.96	-128.03	-79.05
Change in Inventory	-0.54	-0.54	-0.03	-0.54	-0.67	-0.48
Change in Accounts Payable	67.84	67.84	33.9	89.51	168.45	69.05
Operating Cash Flow	137.26	122.39	212.33	131.35	175.22	103.63
Operating Cash Flow Growth	-6.55%	-42.36%	61.65%	-25.04%	69.09%	80.45%
Capital Expenditures	-6.55	-11.02	-14.28	-13.46	-15.34	-5.3
Sale of Property, Plant & Equipment	0.11	0.28	0.94	0.44	0.34	0.52
Divestitures	-	-	-	-	-	0.31
Investment in Securities	-1,413	-982.5	-398.96	98	-513.63	-0.5
Other Investing Activities	1,122	767.81	438.22	65.24	8.37	-
Investing Cash Flow	-296.98	-225.42	25.92	150.22	-520.26	-4.98
Total Debt Issued	21.36	-	-	-	-	-
Long-Term Debt Repaid	-	-14.47	-13.95	-10.6	-9.38	-
Total Debt Repaid	-14.74	-14.47	-13.95	-10.6	-9.38	-
Net Debt Issued (Repaid)	6.62	-14.47	-13.95	-10.6	-9.38	-
Issuance of Common Stock	1.96	-	-	-	-	443.46
Common Dividends Paid	-50.56	-45.49	-33.82	-32.5	-35	-
Other Financing Activities	-0.78	-1.6	-36.69	-0.85	-10.56	-4.02
Financing Cash Flow	-42.76	-61.56	-84.47	-43.95	-54.95	439.44
Foreign Exchange Rate Adjustments	-0.18	-0.18	-	-0.01	-0	0.07
Net Cash Flow	-202.66	-164.77	153.78	237.61	-399.99	538.16
Free Cash Flow	130.71	111.38	198.05	117.89	159.89	98.33
Free Cash Flow Growth	0.01%	-43.76%	68.00%	-26.27%	62.60%	80.92%
Free Cash Flow Margin	4.48%	3.89%	8.09%	5.88%	9.45%	8.87%
Free Cash Flow Per Share	0.77	0.66	1.17	0.70	0.94	0.78
Cash Income Tax Paid	182.6	156.59	140.72	121.34	113.14	84.76
Levered Free Cash Flow	439.08	105.17	195.18	99.78	145.92	83.29
Unlevered Free Cash Flow	439.71	105.71	195.96	100.56	146.67	83.29
Change in Working Capital	-37.27	-37.27	69.5	-0.13	35.6	-11.77

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