FRA:8C11 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	Jun '25 Jun 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	-46.79	-48.38	44.46	-55.81	-53.2	-65.7
Depreciation & Amortization	6.94	5.86	8.67	13.8	19.6	13.93
Loss (Gain) From Sale of Assets	-0.06	-	-68.13	17.24	-0.9	1.98
Asset Writedown & Restructuring Costs	2.73	10.51	3.12	7.84	-6.23	-1.22
Loss (Gain) From Sale of Investments	1.22	-0.77	5.49	-24.24	22.8	15.12
Loss (Gain) on Equity Investments	-	-	-	-	-	-0.13
Stock-Based Compensation	-	-	-	-	-	0.45
Other Operating Activities	25.89	19.78	1.77	16.1	15.41	22.12
Change in Accounts Receivable	13.89	49.25	-65.47	-2.62	-9.05	-7.56
Change in Inventory	-63.57	0.5	1.5	0.08	12.14	5.2
Change in Accounts Payable	60.71	-46.6	50.55	-21.38	14.08	19.93
Change in Unearned Revenue	0.28	-0.94	-0.27	7.2	-13.04	-13.85
Change in Other Net Operating Assets	-	-	-	179.5	-	-
Operating Cash Flow	1.23	-10.81	-18.33	137.7	1.61	-9.75
Operating Cash Flow Growth	-	-	-	8473.97%	-	-
Capital Expenditures	-1.16	-	-3.69	-0.22	-0.67	-1.07
Sale of Property, Plant & Equipment	0.14	-	-	10	-	9.7
Investment in Securities	-0.25	-0.25	-1.5	-	-	6.45
Other Investing Activities	1.32	0.96	0.77	0.06	21.1	0.15
Investing Cash Flow	0.05	0.71	-4.43	9.84	20.43	15.22
Short-Term Debt Issued	-	-	-	-	17.67	-
Long-Term Debt Issued	-	6	41.76	0.01	7.88	15.62
Total Debt Issued	0.06	6	41.76	0.01	25.55	15.62
Short-Term Debt Repaid	-	-	-3.6	-13	-	-
Long-Term Debt Repaid	-	-8.88	-19	-110	-46.95	-9.13
Total Debt Repaid	-7.62	-8.88	-22.6	-123	-46.95	-9.13
Net Debt Issued (Repaid)	-7.56	-2.88	19.17	-122.99	-21.4	6.49
Issuance of Common Stock	8.36	8.36	-	-	3.12	9.27
Other Financing Activities	-4.72	-4.59	-0.67	-8.77	-2.11	-19.4
Financing Cash Flow	-3.92	0.89	18.49	-131.76	-20.39	-3.63
Net Cash Flow	-2.64	-9.21	-4.26	15.78	1.64	1.84
Free Cash Flow	0.07	-10.81	-22.02	137.48	0.94	-10.82
Free Cash Flow Growth	-	-	-	14603.21%	-	-
Free Cash Flow Margin	0.03%	-6.62%	-15.22%	370.15%	1.70%	-19.66%
Free Cash Flow Per Share	-	-0.01	-0.03	0.17	0.00	-0.01
Cash Interest Paid	4.72	4.59	1.41	8.77	1.99	8.36
Cash Income Tax Paid	0.06	0.13	0.16	0.01	0.03	0.03
Levered Free Cash Flow	45.42	-52.86	-16.12	0.89	-17.18	40.58
Unlevered Free Cash Flow	61.53	-37.6	-7.35	9.65	1.53	55.43
Change in Working Capital	11.3	2.2	-13.7	162.77	4.13	3.72

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