Adtiger Corporations 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	5.56	-4.24	-10.87	8.99	11.83
Depreciation & Amortization	1.53	2.56	2.36	1.52	1.11
Loss (Gain) From Sale of Assets	-	-	-	-0.02	-
Loss (Gain) From Sale of Investments	-	0.18	0.01	-1.15	-0.08
Loss (Gain) on Equity Investments	-	4.2	0.3	-	-
Provision & Write-off of Bad Debts	-	0.9	6.43	0.42	-0.37
Other Operating Activities	70.91	-8.44	-6.35	-4.54	2.76
Change in Accounts Receivable	-	-49.98	19.83	-97.92	1.67
Change in Accounts Payable	-	27.64	29.36	177.95	-0.15
Change in Other Net Operating Assets	-	13.27	21.55	17.32	-6.1
Operating Cash Flow	78	-13.91	62.61	102.58	10.69
Operating Cash Flow Growth	-	-	-38.96%	859.74%	88.97%
Capital Expenditures	-	-0.01	-0.29	-0.21	-0.32
Sale of Property, Plant & Equipment	-	-	-	0.02	-
Investment in Securities	-	2.34	58.54	-106.57	-20.5
Other Investing Activities	-0.1	46.63	-45.6	-	-
Investing Cash Flow	-0.1	48.96	12.65	-106.76	-20.82
Long-Term Debt Repaid	-	-2.38	-2.23	-1.51	-1.02
Net Debt Issued (Repaid)	-	-2.38	-2.23	-1.51	-1.02
Issuance of Common Stock	-	-	11.72	-	-
Repurchase of Common Stock	-	-	-	-2.53	-0.74
Other Financing Activities	10.96	-	-0.28	-	0.98
Financing Cash Flow	10.96	-2.38	9.2	-4.03	-0.78
Foreign Exchange Rate Adjustments	-	3.97	2.44	10.2	-0.55
Miscellaneous Cash Flow Adjustments	-7.56	-	-	-	-
Net Cash Flow	81.3	36.64	86.91	1.98	-11.45
Free Cash Flow	78	-13.92	62.33	102.37	10.37
Free Cash Flow Growth	-	-	-39.12%	887.18%	86.41%
Free Cash Flow Margin	22.52%	-4.59%	21.19%	28.87%	2.95%
Free Cash Flow Per Share	0.09	-0.02	0.09	0.17	0.02
Cash Income Tax Paid	-	5.29	3.05	5.84	1.06
Levered Free Cash Flow	69.35	-10.85	63.11	106.64	11.41
Unlevered Free Cash Flow	69.39	-10.8	63.17	106.66	11.43
Change in Working Capital	-	-9.07	70.75	97.35	-4.58

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