HKG:1532 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	-79.78	-66.88	-23.93	-15.14	-17.72
Depreciation & Amortization	21.55	20.9	23.61	30.85	38.52
Loss (Gain) From Sale of Assets	-17.15	0.78	10.08	2.84	0.31
Asset Writedown & Restructuring Costs	44.55	19.68	3.77	-	-11.67
Loss (Gain) From Sale of Investments	-	-0.09	5.09	-	-1.89
Loss (Gain) on Equity Investments	0.04	1.45	0.05	0.21	0.04
Stock-Based Compensation	1.58	-	0.73	5.41	-
Provision & Write-off of Bad Debts	-1.38	1.13	3.27	1.43	18.66
Other Operating Activities	-8.72	4.37	13.56	1.12	-4.06
Change in Accounts Receivable	-18.92	45.62	7.51	-11.58	-0.28
Change in Inventory	9.19	1.18	3.43	-1.01	-2.84
Change in Accounts Payable	10.38	-6.37	7.06	-7.43	2.19
Change in Unearned Revenue	-1.56	2.54	-0.26	-1.16	0.43
Operating Cash Flow	-40.23	24.46	53.85	5.24	21.79
Operating Cash Flow Growth	-	-54.57%	928.36%	-75.97%	-
Capital Expenditures	-39.59	-40.99	-19.12	-40.08	-11.99
Sale of Property, Plant & Equipment	1.41	-	0.19	1.63	2.36
Cash Acquisitions	-	-	0.04	3.98	-8.77
Divestitures	88.76	-	-	-	4.66
Investment in Securities	-	1	-	-5.4	5.55
Other Investing Activities	1.01	0.84	0.35	0.23	0.16
Investing Cash Flow	53.6	-37.37	-11.02	-33.91	-0.06
Short-Term Debt Issued	8	18	41	111.73	79.6
Total Debt Issued	8	18	41	111.73	79.6
Short-Term Debt Repaid	-18	-8.18	-104.75	-134.02	-71.03
Long-Term Debt Repaid	-5.26	-3.24	-6.16	-5.74	-5.39
Total Debt Repaid	-23.26	-11.42	-110.91	-139.76	-76.42
Net Debt Issued (Repaid)	-15.26	6.58	-69.91	-28.03	3.18
Issuance of Common Stock	6.43	21.91	29.26	2.77	26.16
Other Financing Activities	-	-0.52	-0.46	-	-0.35
Financing Cash Flow	-8.83	27.97	-41.11	-25.26	28.99
Foreign Exchange Rate Adjustments	0.19	-0.02	0.2	1.82	0.03
Net Cash Flow	4.72	15.04	1.91	-52.11	50.75
Free Cash Flow	-79.82	-16.52	34.73	-34.85	9.8
Free Cash Flow Margin	-41.22%	-8.01%	9.76%	-11.57%	4.05%
Free Cash Flow Per Share	-0.04	-0.01	0.02	-0.03	0.01
Cash Interest Paid	0.84	0.58	2.57	4.62	4.54
Cash Income Tax Paid	0.32	1.35	-2.5	2.56	-1.1
Levered Free Cash Flow	52.74	-95.89	39.87	-50.48	24.5
Unlevered Free Cash Flow	53.12	-95.67	41.47	-47.59	27.33
Change in Working Capital	-0.91	42.96	17.75	-21.18	-0.5

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