Sino-High (China) 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	Dec '21 Dec 31, 2021
Net Income	66.61	55.97	93.34	106.95	66.29
Depreciation & Amortization	33.02	32.55	25.27	10.58	9.45
Other Amortization	0.6	0.76	0.73	0.53	0.31
Loss (Gain) From Sale of Assets	-0.03	-	-	-0.04	-0.01
Asset Writedown & Restructuring Costs	0.05	0.04	0.77	0.2	1.05
Loss (Gain) From Sale of Investments	-12.49	-7.91	-10.01	-15.62	-6.28
Provision & Write-off of Bad Debts	0.38	0.44	-1.12	0.61	-
Other Operating Activities	0.63	-2.11	-3.4	-5.92	1.04
Change in Accounts Receivable	-18.99	-1.2	1.85	-9.96	-24.87
Change in Inventory	-8.62	39.02	-46.33	-8.75	-8.46
Change in Accounts Payable	14.78	24.37	-47.91	51.38	35.43
Change in Other Net Operating Assets	3.67	-2.49	1.56	0.99	1.24
Operating Cash Flow	76.19	139.43	22.28	132.15	75.56
Operating Cash Flow Growth	-45.36%	525.70%	-83.14%	74.89%	4.05%
Capital Expenditures	-37.75	-33.21	-69.91	-92.47	-113.5
Sale of Property, Plant & Equipment	0.2	0.05	0.15	0.22	0.18
Investment in Securities	-40	-249.2	244.2	-65	-330
Other Investing Activities	13.11	7.92	10.34	13.86	6.59
Investing Cash Flow	-64.44	-274.45	184.77	-143.4	-436.73
Long-Term Debt Issued	-	-	-	-	42.42
Long-Term Debt Repaid	-	-	-0.03	-0.31	-65.56
Net Debt Issued (Repaid)	-	-	-0.03	-0.31	-23.13
Issuance of Common Stock	-	-	-	-	576.13
Common Dividends Paid	-30.94	-20.18	-62.09	-39.8	-1.86
Dividends Paid	-30.94	-20.18	-62.09	-39.8	-1.86
Other Financing Activities	-	-	-	-	-23.42
Financing Cash Flow	-30.94	-20.18	-62.11	-40.11	527.72
Foreign Exchange Rate Adjustments	0.46	2.67	1.37	2.13	-0.26
Net Cash Flow	-18.74	-152.53	146.32	-49.22	166.29
Free Cash Flow	38.43	106.22	-47.63	39.68	-37.94
Free Cash Flow Growth	-63.82%	-	-	-	-
Free Cash Flow Margin	8.66%	25.32%	-10.94%	9.97%	-11.09%
Free Cash Flow Per Share	0.22	0.61	-0.27	0.23	-0.27
Cash Income Tax Paid	18.32	7.16	14.26	-3.37	-4.61
Levered Free Cash Flow	29.23	82.76	-117.55	50.55	-63.25
Unlevered Free Cash Flow	29.23	82.76	-117.55	50.56	-63.24
Change in Working Capital	-12.59	59.69	-83.3	34.86	3.7

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