ATA Creativity Global Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-36.1	-33.66	-47.89	-33.65
Depreciation & Amortization	24.23	21.98	22.59	23.03
Loss (Gain) From Sale of Assets	0.38	0	-1.31	-33.52
Loss (Gain) From Sale of Investments	-	-	-	6
Loss (Gain) on Equity Investments	-	-0	-	-
Stock-Based Compensation	2.81	3.07	1.46	1.04
Other Operating Activities	-6.4	-6.86	-6.75	-4.11
Change in Accounts Receivable	-0.48	3.62	-4.91	1.25
Change in Unearned Revenue	28.11	33.42	18.87	6.8
Change in Income Taxes	-0	-0.01	-0.01	-0.09
Change in Other Net Operating Assets	-15.89	-12.8	3.34	1.42
Operating Cash Flow	-3.35	8.75	-14.61	-31.83
Capital Expenditures	-20.02	-2.24	-1.62	-4.45
Sale of Property, Plant & Equipment	0.06	0.01	0.01	0.02
Cash Acquisitions	-0.2	-1.44	-0.31	-4.64
Divestitures	-0.09	-	-0.17	-0.83
Other Investing Activities	-	-0.3	-0.4	-0.13
Investing Cash Flow	-20.26	-3.97	-2.49	-10.03
Short-Term Debt Issued	-	-	-	2.71
Total Debt Issued	-	-	-	2.71
Short-Term Debt Repaid	-	-	-	-2
Total Debt Repaid	-	-	-	-2
Net Debt Issued (Repaid)	-	-	-	0.71
Issuance of Common Stock	-	0.47	0.22	0.23
Repurchase of Common Stock	-0.09	-0.07	-0.03	-0.11
Financing Cash Flow	-0.09	0.4	0.19	0.83
Foreign Exchange Rate Adjustments	0.05	-0	0.56	-0.35
Net Cash Flow	-23.64	5.19	-16.36	-41.38
Free Cash Flow	-23.37	6.51	-16.23	-36.29
Free Cash Flow Margin	-8.72%	2.94%	-7.85%	-17.94%
Free Cash Flow Per Share	-0.74	0.21	-0.52	-1.16
Cash Interest Paid	-	-	-	0.03
Cash Income Tax Paid	-0	0.02	0.03	0.15
Levered Free Cash Flow	-4.61	22.55	5.85	-18.21
Unlevered Free Cash Flow	-4.61	22.55	5.85	-18.21
Change in Working Capital	11.74	24.23	17.29	9.38

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