HKG:1280 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	-418.39	-2,222	55.85	-136.77	-60.04
Depreciation & Amortization	11.1	7.59	6.68	24.81	30.78
Other Amortization	-	-	-	1.25	4.91
Loss (Gain) From Sale of Assets	0.05	0.32	-106.34	0.29	0.14
Asset Writedown & Restructuring Costs	307.22	2,183	-	55.73	-
Loss (Gain) on Equity Investments	0.31	-0.36	-	-	-
Stock-Based Compensation	84.02	8.67	-	-	-
Provision & Write-off of Bad Debts	0.3	0.38	0.16	0.5	1.13
Other Operating Activities	3.7	-17.21	4.01	10.49	13.38
Change in Accounts Receivable	-12.43	-4.05	0.04	2.32	2.8
Change in Inventory	9.01	11.77	-12.53	6.26	3.64
Change in Accounts Payable	-5.98	-5.46	15.15	-3.9	0.52
Change in Unearned Revenue	-5.81	-3.04	29.37	-0.16	-6.85
Change in Other Net Operating Assets	-13.37	-10.78	51.29	7.3	15.82
Operating Cash Flow	-43.78	-46.96	43.68	-31.89	6.21
Capital Expenditures	-2.07	-1.11	-0.12	-0.04	-0.81
Sale of Property, Plant & Equipment	0.64	0.1	66.09	-	-
Cash Acquisitions	0.17	2.7	-	-	-
Divestitures	-	-0.01	-0.18	-	-
Investment in Securities	-	-0.33	-	-	-
Other Investing Activities	0.28	0.52	0.29	0.27	0.16
Investing Cash Flow	-0.99	1.87	66.09	0.23	-0.66
Short-Term Debt Issued	-	-	403.25	-	10.36
Long-Term Debt Issued	87.1	20.7	170.97	139.22	56.42
Total Debt Issued	87.1	20.7	574.22	139.22	66.77
Short-Term Debt Repaid	-	-	-	-2	-4
Long-Term Debt Repaid	-33.85	-212.3	-530.05	-111.82	-90.94
Total Debt Repaid	-33.85	-212.3	-530.05	-113.82	-94.94
Net Debt Issued (Repaid)	53.24	-191.59	44.17	25.4	-28.17
Issuance of Common Stock	-	102.06	-	-	0.78
Financing Cash Flow	53.24	-89.53	44.17	25.4	-27.39
Net Cash Flow	8.47	-134.63	153.94	-6.26	-21.84
Free Cash Flow	-45.85	-48.07	43.56	-31.94	5.4
Free Cash Flow Margin	-12.86%	-10.88%	13.62%	-12.17%	1.79%
Free Cash Flow Per Share	-0.03	-0.05	0.20	-0.15	0.03
Cash Interest Paid	-	14.82	9.5	28.09	3.52
Cash Income Tax Paid	0.8	1.5	0.08	0.31	0.03
Levered Free Cash Flow	-32.98	-15.04	-41.35	13	9.6
Unlevered Free Cash Flow	-30.04	-8.49	-28.61	27.11	24.96
Change in Working Capital	-28.59	-11.56	83.32	11.82	15.91

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