HKG:1351 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	-54.78	-6.49	14.81	-22.43	-17.26
Depreciation & Amortization	2.95	2.77	3.03	4.56	4.56
Other Amortization	0.33	0.66	0.66	0.33	0.05
Loss (Gain) From Sale of Assets	0.25	0.04	-	-	-
Loss (Gain) From Sale of Investments	24.44	1.97	1.39	-0.5	0.75
Stock-Based Compensation	11.74	0.14	0.4	3.72	39.13
Other Operating Activities	-0.31	0.89	7.12	0.78	32.97
Change in Accounts Receivable	31.23	-13.71	-102.26	153.49	0.69
Change in Accounts Payable	-9.99	-29.27	65.8	-106.51	-11.89
Change in Unearned Revenue	-3.57	10.12	-4.95	-6.2	-10.21
Change in Other Net Operating Assets	-22.63	8.36	-50.39	43.58	23.21
Operating Cash Flow	-20.33	-24.53	-64.4	70.82	62
Operating Cash Flow Growth	-	-	-	14.23%	-
Capital Expenditures	-0.03	-0.3	-0.24	-0.14	-2.31
Sale of Property, Plant & Equipment	0.03	0.22	-	-	-
Divestitures	-0.13	-	-	-	-
Investment in Securities	-	-4.87	-	-1.04	0.13
Other Investing Activities	-	3	-	-2.69	-10.42
Investing Cash Flow	-0.13	-1.94	-0.24	-3.86	-12.6
Short-Term Debt Issued	9.29	-	-	56.24	29.1
Long-Term Debt Issued	134.9	176.69	160	30	166.55
Total Debt Issued	144.19	176.69	160	86.24	195.65
Short-Term Debt Repaid	-	-2.1	-	-	-36.6
Long-Term Debt Repaid	-95.99	-178.19	-119.93	-75.69	-162.97
Total Debt Repaid	-95.99	-180.29	-119.93	-75.69	-199.57
Net Debt Issued (Repaid)	48.21	-3.6	40.07	10.55	-3.92
Issuance of Common Stock	-	13.18	-	-	-
Repurchase of Common Stock	-	-8.81	-	-	-20.63
Common Dividends Paid	-	-	-1.52	-107.66	-
Other Financing Activities	-4.67	-3.69	-2.67	-9.08	-5.55
Financing Cash Flow	43.54	-2.91	35.88	-106.18	-30.09
Foreign Exchange Rate Adjustments	0.7	0.04	-0.08	-3.12	-0.1
Net Cash Flow	23.78	-29.35	-28.84	-42.35	19.2
Free Cash Flow	-20.35	-24.83	-64.64	70.68	59.69
Free Cash Flow Growth	-	-	-	18.41%	-
Free Cash Flow Margin	-2.05%	-2.39%	-7.24%	15.94%	12.23%
Free Cash Flow Per Share	-0.04	-0.04	-0.13	0.15	0.12
Cash Interest Paid	4.67	3.69	2.67	3.13	5.55
Cash Income Tax Paid	4.1	4.06	2.28	9.11	2.36
Levered Free Cash Flow	0.69	-23.49	-70.55	-27.22	23.99
Unlevered Free Cash Flow	3.67	-21.18	-68.88	-25.27	27.45
Change in Working Capital	-4.95	-24.51	-91.8	84.37	1.8

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