HKG:1597 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	-41.25	-34.73	-10.14	5.37	21.07
Depreciation & Amortization	17.34	19.08	11.74	10.15	8.74
Loss (Gain) From Sale of Assets	-	-	-	-0.1	-
Loss (Gain) From Sale of Investments	-	-2.29	-	-	-
Loss (Gain) on Equity Investments	-	-	-	-	2.07
Provision & Write-off of Bad Debts	12.56	-0.02	1.43	0.07	-0.45
Other Operating Activities	-2.94	-4.07	0.34	1.36	3.2
Change in Accounts Receivable	-35.29	69.2	-41.23	44.26	5.03
Change in Inventory	-2.1	-3.4	2.75	2.92	-2.06
Change in Accounts Payable	9.46	-70.31	42.97	-60.53	-18.79
Change in Unearned Revenue	0.57	-0.85	-	-	-
Change in Other Net Operating Assets	-4.29	11.53	1.61	20.74	-11.49
Operating Cash Flow	-45.77	-12.45	9.66	24.24	7.31
Operating Cash Flow Growth	-	-	-60.16%	231.41%	-39.72%
Capital Expenditures	-1.8	-6.59	-26.38	-6.5	-9.53
Investment in Securities	-	4.2	-	-	-3.57
Other Investing Activities	0.49	17.79	0.34	0.45	-23.98
Investing Cash Flow	-1.31	15.32	-26.19	-6.15	-38.08
Long-Term Debt Issued	61.31	44.79	44.7	9.9	25
Total Debt Issued	61.31	44.79	44.7	9.9	25
Long-Term Debt Repaid	-47.93	-51.2	-21.16	-25.14	-69.65
Total Debt Repaid	-47.93	-51.2	-21.16	-25.14	-69.65
Net Debt Issued (Repaid)	13.39	-6.41	23.54	-15.24	-44.65
Other Financing Activities	-1.56	-1.61	4.69	-0.62	-3.81
Financing Cash Flow	11.83	-8.03	28.24	-15.86	-48.46
Foreign Exchange Rate Adjustments	0.03	0.33	0.21	1.11	-1.62
Net Cash Flow	-35.23	-4.82	11.91	3.34	-80.84
Free Cash Flow	-47.57	-19.04	-16.73	17.74	-2.22
Free Cash Flow Margin	-34.19%	-12.84%	-5.89%	8.07%	-0.71%
Free Cash Flow Per Share	-0.19	-0.08	-0.07	0.07	-0.01
Cash Interest Paid	1.56	1.61	1.31	0.62	1.84
Cash Income Tax Paid	1.04	0.87	1.17	2.47	3.24
Levered Free Cash Flow	-28.06	19.03	-2.48	18.14	-46.03
Unlevered Free Cash Flow	-26.51	21.63	-0.36	19.64	-43.26
Change in Working Capital	-31.66	6.17	6.1	7.39	-27.31

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