ATA Creativity Global 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-8.5	-36.1	-33.66	-47.89	-33.65	-92.2
Depreciation & Amortization	25.39	24.23	21.98	22.59	23.03	29.91
Loss (Gain) From Sale of Assets	0.07	0.38	0	-1.31	-33.52	1.86
Asset Writedown & Restructuring Costs	-	-	-	-	-	3.12
Loss (Gain) From Sale of Investments	-11.93	-	-	-	6	1.73
Loss (Gain) on Equity Investments	-	-	-0	-	-	-
Stock-Based Compensation	2.51	2.81	3.07	1.46	1.04	1.78
Other Operating Activities	-3.82	-6.4	-6.86	-6.75	-4.11	-17.62
Change in Accounts Receivable	0.85	-0.48	3.62	-4.91	1.25	-2.03
Change in Unearned Revenue	-7.86	28.11	33.42	18.87	6.8	32.26
Change in Income Taxes	-0	-0	-0.01	-0.01	-0.09	-0.57
Change in Other Net Operating Assets	-16.04	-15.89	-12.8	3.34	1.42	7.99
Operating Cash Flow	-19.35	-3.35	8.75	-14.61	-31.83	-27.87
Capital Expenditures	-3.85	-20.02	-2.24	-1.62	-4.45	-4.91
Sale of Property, Plant & Equipment	0.03	0.06	0.01	0.01	0.02	0.04
Cash Acquisitions	-	-0.2	-1.44	-0.31	-4.64	-14.71
Divestitures	49.93	-0.09	-	-0.17	-0.83	0.49
Other Investing Activities	-	-	-0.3	-0.4	-0.13	-
Investing Cash Flow	46.11	-20.26	-3.97	-2.49	-10.03	-19.09
Short-Term Debt Issued	-	-	-	-	2.71	19.62
Total Debt Issued	32.06	-	-	-	2.71	19.62
Short-Term Debt Repaid	-	-	-	-	-2	-17.81
Total Debt Repaid	-	-	-	-	-2	-17.81
Net Debt Issued (Repaid)	32.06	-	-	-	0.71	1.81
Issuance of Common Stock	-	-	0.47	0.22	0.23	8.53
Repurchase of Common Stock	-1.63	-0.09	-0.07	-0.03	-0.11	-4.04
Financing Cash Flow	30.43	-0.09	0.4	0.19	0.83	6.3
Foreign Exchange Rate Adjustments	0.23	0.05	-0	0.56	-0.35	-0.81
Net Cash Flow	57.42	-23.64	5.19	-16.36	-41.38	-41.47
Free Cash Flow	-23.2	-23.37	6.51	-16.23	-36.29	-32.78
Free Cash Flow Margin	-8.29%	-8.72%	2.94%	-7.85%	-17.94%	-20.22%
Free Cash Flow Per Share	-0.74	-0.74	0.21	-0.52	-1.16	-1.05
Cash Interest Paid	-	-	-	-	0.03	0.21
Cash Income Tax Paid	-	-0	0.02	0.03	0.15	-2.76
Levered Free Cash Flow	-13.37	-4.61	22.55	5.85	-18.21	-5.46
Unlevered Free Cash Flow	-13.37	-4.61	22.55	5.85	-18.21	-5.46
Change in Working Capital	-23.06	11.74	24.23	17.29	9.38	37.65

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