Qian Xun Technology 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	-12.49	-123.7	-23.47	-11.38	0.45
Depreciation & Amortization	2.4	0.03	0.03	0.06	1.39
Other Amortization	2.93	1.22	-	-	-
Loss (Gain) From Sale of Assets	-46.57	-9.3	-	-	-
Asset Writedown & Restructuring Costs	0.24	-	-	0.03	-
Loss (Gain) From Sale of Investments	54.67	125.15	40.93	27.96	-10.98
Other Operating Activities	9.58	2.16	-11.71	-24.2	-1.21
Change in Accounts Receivable	-140.94	40.63	-19.56	-221.36	14.46
Change in Inventory	-95.79	-5.31	-	-	-
Change in Accounts Payable	74.28	-14.55	-1.55	173.93	-7.06
Change in Unearned Revenue	5.78	37.62	-21.19	21.65	14.61
Operating Cash Flow	-145.91	53.96	-36.5	-33.33	11.66
Capital Expenditures	-1.88	-0.08	-	-	-
Cash Acquisitions	-	1.98	-	-	-
Divestitures	-0.15	0.18	-	-	-
Investment in Securities	-	-	-	-	16.7
Other Investing Activities	-12.18	0.2	0.16	0.62	-0.32
Investing Cash Flow	-14.21	2.29	0.16	0.62	29.38
Short-Term Debt Issued	-	-	14.67	-	-
Long-Term Debt Issued	279.52	89.4	115	133.2	65.98
Total Debt Issued	279.52	89.4	129.67	133.2	65.98
Long-Term Debt Repaid	-100.88	-165.48	-83.2	-132.31	-76.38
Total Debt Repaid	-100.88	-165.48	-83.2	-132.31	-76.38
Net Debt Issued (Repaid)	178.65	-76.08	46.47	0.89	-10.39
Issuance of Common Stock	-	35.95	-	-	-
Other Financing Activities	-	-	2.65	2.03	3.15
Financing Cash Flow	178.65	-40.13	49.12	2.92	-7.25
Foreign Exchange Rate Adjustments	-0.84	-	-	-	-
Net Cash Flow	17.69	16.11	12.77	-29.78	33.79
Free Cash Flow	-147.79	53.88	-36.5	-33.33	11.66
Free Cash Flow Margin	-9.89%	15.10%	-9.64%	-8.08%	2.64%
Free Cash Flow Per Share	-0.26	0.11	-0.09	-0.08	0.03
Cash Interest Paid	1.15	4.67	5.54	5.38	7.01
Cash Income Tax Paid	0.14	0.52	0.41	1	1.66
Levered Free Cash Flow	-153.04	150.89	-21.28	-33.27	27.63
Unlevered Free Cash Flow	-145.32	153.74	-17.82	-30.21	31.89
Change in Working Capital	-156.68	58.4	-42.29	-25.79	22.02

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