Newtechwood 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	24.96	58.53	75.92	84.75	93.49
Depreciation & Amortization	51.03	41.44	38.28	31.5	21.36
Other Amortization	2.12	1.87	0.39	0.51	0.56
Loss (Gain) From Sale of Assets	-	0.14	-0.19	-0.36	-0.05
Asset Writedown & Restructuring Costs	1.67	0.15	0.02	0.62	1.7
Loss (Gain) From Sale of Investments	-	-0.46	4.79	-0.06	-1.79
Provision & Write-off of Bad Debts	-	3.83	0.15	1.93	1.65
Other Operating Activities	41.49	26.96	21.54	0.93	8.27
Change in Accounts Receivable	-18.21	-218.2	-242.68	-185.44	-298.58
Change in Inventory	-89.19	-61.62	-41.72	-81.43	-63.29
Change in Accounts Payable	-91.84	38.35	7.72	-1.86	22.44
Change in Other Net Operating Assets	0.83	-	-	-	-
Operating Cash Flow	-89.23	-117.56	-139.11	-150.67	-213.78
Capital Expenditures	-187.4	-278.36	-152.89	-155.91	-171.65
Sale of Property, Plant & Equipment	-	0.03	-	0	0.02
Investment in Securities	-10	-39.29	-	-	-
Other Investing Activities	-	-4.24	-4.79	0.06	0.02
Investing Cash Flow	-197.4	-321.87	-157.68	-155.85	-171.61
Short-Term Debt Issued	-	-	-	31	-
Long-Term Debt Issued	761.01	693.22	676.55	520.05	369.64
Total Debt Issued	761.01	693.22	676.55	551.05	369.64
Long-Term Debt Repaid	-468.58	-363.46	-286.09	-165.14	-102.64
Net Debt Issued (Repaid)	292.43	329.76	390.45	385.91	267
Issuance of Common Stock	-	430.9	-	-	56
Common Dividends Paid	-41.91	-40.97	-17.61	-10.88	-5.73
Other Financing Activities	-8.09	-97.17	-43.63	-46.5	-9.95
Financing Cash Flow	242.42	622.52	329.21	328.54	307.32
Foreign Exchange Rate Adjustments	-0.76	-11.08	6.87	-7.83	0.39
Net Cash Flow	-44.97	172	39.29	14.19	-77.68
Free Cash Flow	-276.63	-395.93	-292	-306.58	-385.43
Free Cash Flow Margin	-31.24%	-47.53%	-36.82%	-41.09%	-55.48%
Free Cash Flow Per Share	-2.35	-3.58	-3.27	-3.44	-4.45
Cash Interest Paid	-	38.94	40.27	15.33	-
Cash Income Tax Paid	-21.88	-24.76	-25.55	-13.62	-18.43
Levered Free Cash Flow	-194.47	-298.81	-144.54	-129.62	-176.95
Unlevered Free Cash Flow	-194.47	-284.4	-131.72	-121.47	-172.88
Change in Working Capital	-210.49	-250.03	-280.01	-270.49	-338.97

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