HKG:0465 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	-70.83	-83.3	-75.55	-72.7
Depreciation & Amortization	3.66	3.72	3.87	4.49
Other Amortization	12.24	15.61	10.08	4.48
Loss (Gain) From Sale of Assets	0.57	0	0.01	0.02
Asset Writedown & Restructuring Costs	10.33	14.8	-	-
Loss (Gain) From Sale of Investments	0.12	1.4	7.21	-6.69
Stock-Based Compensation	0.21	0.42	0.84	0.9
Other Operating Activities	-10.27	-9.65	-3.67	2.09
Change in Accounts Receivable	14.19	106.55	-38	73.2
Change in Inventory	-	4.72	45.84	-29.13
Change in Accounts Payable	-2.08	-9.64	-10.19	-36.05
Change in Unearned Revenue	-2.36	-22.34	-35.79	-27.45
Operating Cash Flow	-44.21	22.28	-95.35	-86.85
Capital Expenditures	-0.3	-0.45	-0.4	-2.09
Sale of Property, Plant & Equipment	0.01	-	-	-
Sale (Purchase) of Intangibles	-7.5	-15.48	-25.56	-27.39
Investment in Securities	-	-	1.98	-
Other Investing Activities	10.47	8.8	3.95	8.03
Investing Cash Flow	2.67	-7.13	-20.03	-21.44
Long-Term Debt Repaid	-1.71	-1.56	-1.65	-2.03
Total Debt Repaid	-1.71	-1.56	-1.65	-2.03
Net Debt Issued (Repaid)	-1.71	-1.56	-1.65	-2.03
Other Financing Activities	-0.14	-0.14	-0.09	-0.1
Financing Cash Flow	-1.85	-1.7	-1.74	-2.12
Foreign Exchange Rate Adjustments	0.13	0	-1.51	0.71
Net Cash Flow	-43.26	13.45	-118.63	-109.7
Free Cash Flow	-44.5	21.83	-95.75	-88.93
Free Cash Flow Margin	-29.56%	15.00%	-27.91%	-37.81%
Free Cash Flow Per Share	-0.14	0.07	-0.31	-0.29
Cash Interest Paid	0.14	0.14	0.09	0.1
Cash Income Tax Paid	1.5	-	0.75	-
Levered Free Cash Flow	-24.27	32.68	-94.35	-74.75
Unlevered Free Cash Flow	-24.18	32.77	-94.29	-74.69
Change in Working Capital	9.76	79.28	-38.13	-19.43

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.