Beijing Media Corporation 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-72.83	-2.04	-15.2	-23.5	-64.16
Depreciation & Amortization	3.02	2.89	2.81	1.29	3.42
Other Amortization	2.47	1.96	0.89	0.6	1.96
Loss (Gain) From Sale of Assets	-0	-0	-0	-0	-0.01
Asset Writedown & Restructuring Costs	10.79	-7.04	5.51	6.49	14.79
Loss (Gain) From Sale of Investments	-12.8	-13.95	-27.31	-24.93	-28.06
Provision & Write-off of Bad Debts	0.64	-10.76	4.5	4.56	41.83
Other Operating Activities	-4.1	-1.34	3.94	-4.43	-2.68
Change in Accounts Receivable	36.94	-14.82	-9.31	1.01	49.25
Change in Inventory	5	-1.26	0.26	6.86	1.19
Change in Accounts Payable	-12.41	-5.14	-4.18	-5.21	-12.73
Operating Cash Flow	-43.27	-53.95	-38.84	-37.84	2.61
Capital Expenditures	-3.16	-4.24	-2.07	-0.93	-0.72
Sale of Property, Plant & Equipment	0	20.67	0.01	0	0.01
Cash Acquisitions	-	-2.09	-	-	-
Investment in Securities	-7.95	47.08	14.19	-159.79	40.91
Other Investing Activities	18.31	13.64	13.19	12.74	22.52
Investing Cash Flow	7.2	75.06	25.31	-147.98	62.72
Short-Term Debt Issued	2	-	-	-	-
Total Debt Issued	2	-	-	-	-
Short-Term Debt Repaid	-2	-	-	-	-
Total Debt Repaid	-2	-	-	-	-
Common Dividends Paid	-0.01	-	-	-	-
Other Financing Activities	-7.03	-1.62	-1.82	-1.52	-
Financing Cash Flow	-7.04	-1.62	-1.82	-1.52	-
Foreign Exchange Rate Adjustments	0.07	-	0.07	0.13	0.09
Miscellaneous Cash Flow Adjustments	-	-	0.36	-	-
Net Cash Flow	-43.04	19.48	-14.93	-187.21	65.42
Free Cash Flow	-46.43	-58.19	-40.92	-38.77	1.89
Free Cash Flow Margin	-33.74%	-27.82%	-19.30%	-24.48%	1.01%
Free Cash Flow Per Share	-0.23	-0.29	-0.21	-0.20	0.01
Cash Income Tax Paid	4.65	5.12	6.1	9.77	9.71
Levered Free Cash Flow	-9.21	-56.39	-23.24	-27.57	-12.74
Unlevered Free Cash Flow	-9.14	-56.28	-23.08	-27.57	-12.73
Change in Working Capital	29.53	-23.68	-13.96	2.08	35.52

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