Zhejiang Whyis Technology 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	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-4.79	9.74	32.87	37.36	60	52.35
Depreciation & Amortization	5.17	5.17	4.82	3.91	3.37	3.23
Other Amortization	1.59	1.59	0.67	0.31	0.32	0.13
Loss (Gain) From Sale of Assets	-	-	-0.01	-0	-	-
Asset Writedown & Restructuring Costs	4.04	4.04	22.95	14.09	4.88	8.3
Loss (Gain) From Sale of Investments	-2.29	-2.29	-2.12	-1.79	-0.45	-0.42
Other Operating Activities	-4.79	3.12	6.33	1.72	2.19	-0.32
Change in Accounts Receivable	29.08	29.08	-114.19	2.28	-98.3	-45.76
Change in Inventory	-87.98	-87.98	-28.65	-30.11	-34.45	62.91
Change in Accounts Payable	76.43	76.43	104.1	-27.66	78.54	-48.1
Change in Other Net Operating Assets	-	-	-	-	-	0.52
Operating Cash Flow	15.09	37.53	23.07	-2.12	15.14	31.89
Operating Cash Flow Growth	-67.41%	62.70%	-	-	-52.52%	711.67%
Capital Expenditures	-45.52	-79.95	-84.76	-32.84	-2.75	-1.75
Sale of Property, Plant & Equipment	0.01	-	0.03	0.01	-	0.03
Investment in Securities	-11	-11	-7	-55.5	12.5	5
Other Investing Activities	-29.66	2.75	1.44	1.01	0.45	0.42
Investing Cash Flow	-86.18	-88.2	-90.3	-87.32	10.2	3.74
Long-Term Debt Issued	-	64.26	16.54	-	-	-
Total Debt Issued	119.18	64.26	16.54	-	-	-
Short-Term Debt Repaid	-	-	-	-	-	-0.1
Total Debt Repaid	-23.03	-	-	-	-	-0.1
Net Debt Issued (Repaid)	96.15	64.26	16.54	-	-	-0.1
Issuance of Common Stock	-	-	-	570.23	-	0.94
Common Dividends Paid	-5.33	-6.85	-5.99	-9.5	-	-
Other Financing Activities	-2.34	0.47	2.45	-19.46	-1.82	3.65
Financing Cash Flow	88.48	57.88	13	541.26	-1.82	4.49
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0
Net Cash Flow	17.39	7.21	-54.23	451.83	23.53	40.11
Free Cash Flow	-30.43	-42.42	-61.69	-34.95	12.39	30.14
Free Cash Flow Growth	-	-	-	-	-58.88%	21204.72%
Free Cash Flow Margin	-4.80%	-8.47%	-10.98%	-7.40%	2.36%	6.44%
Free Cash Flow Per Share	-0.28	-0.39	-0.54	-0.32	0.13	0.35
Cash Interest Paid	-	-	-	-	-	0
Cash Income Tax Paid	10.32	17.07	13.36	24.13	31.86	7.82
Levered Free Cash Flow	-39.68	-71.09	-62.66	-67.34	-14.57	17.34
Unlevered Free Cash Flow	-39.33	-71.05	-62.63	-67.34	-14.57	17.34
Change in Working Capital	16.16	16.16	-42.45	-57.73	-55.16	-31.4

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