Renxin New Material 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	-88.61	33.51	53.24	55.79	94.06	134.08
Depreciation & Amortization	33.28	33.28	28.22	26.07	23.79	13.15
Other Amortization	0.08	0.08	0.72	0.51	0.98	1.16
Loss (Gain) From Sale of Assets	-	-	0.85	-	-	0
Asset Writedown & Restructuring Costs	1.29	1.29	0	0	0.02	0.18
Loss (Gain) From Sale of Investments	-9.1	-9.1	-17.71	-10.8	-7.34	-4.89
Provision & Write-off of Bad Debts	-	-	0.41	0.26	0.03	0.2
Other Operating Activities	52.61	3.06	0.11	-1.82	1.49	0.84
Change in Accounts Receivable	-20.45	-20.45	-20.02	-67.77	-57.1	4.11
Change in Inventory	-20.32	-20.32	16.78	-22.82	16.59	-44.32
Change in Accounts Payable	-10.72	-10.72	22.88	-0.65	168.91	40.27
Change in Other Net Operating Assets	1.79	1.79	2.94	2.12	-4.09	0.61
Operating Cash Flow	-61.46	11.11	88.32	-18.77	237.15	145.23
Operating Cash Flow Growth	-	-87.42%	-	-	63.29%	-28.59%
Capital Expenditures	-65.98	-349.68	-133.95	-101.24	-71.67	-113.61
Sale of Property, Plant & Equipment	-	0.31	0.06	-	-	0.05
Investment in Securities	-15	-10	-	10.29	-	-
Other Investing Activities	108	9.1	965.82	-947.6	7.34	5.15
Investing Cash Flow	27.02	-350.26	831.93	-1,039	-64.33	-108.41
Long-Term Debt Issued	-	226	10	-	-	-
Long-Term Debt Repaid	-	-51.14	-2.65	-2.59	-3.76	-3.22
Net Debt Issued (Repaid)	143.36	174.86	7.35	-2.59	-3.76	-3.22
Issuance of Common Stock	-	-	-	903.74	-	-
Common Dividends Paid	-23.49	-22.57	-144.92	-	-	-
Other Financing Activities	-15.43	-42.63	-0.43	-15.97	-	-
Financing Cash Flow	104.44	109.66	-138	885.17	-3.76	-3.22
Net Cash Flow	69.99	-229.5	782.25	-172.14	169.06	33.6
Free Cash Flow	-127.44	-338.57	-45.63	-120.01	165.48	31.62
Free Cash Flow Growth	-	-	-	-	423.41%	-74.07%
Free Cash Flow Margin	-5.98%	-15.35%	-2.07%	-6.07%	6.78%	1.86%
Free Cash Flow Per Share	-0.53	-1.39	-0.19	-0.56	0.91	0.17
Cash Income Tax Paid	12.21	13.82	14.18	14.94	38.85	37.72
Levered Free Cash Flow	-96.93	-371.5	-62.7	-162.1	159.66	-8.22
Unlevered Free Cash Flow	-96.93	-371.5	-62.66	-161.98	159.84	-7.98
Change in Working Capital	-51.02	-51.02	22.47	-88.77	124.13	0.52

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