HKG:1782 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	-58.67	-75.07	-47.16	-11.93	3.64
Depreciation & Amortization	9.77	5.71	4.66	2.08	2.15
Other Amortization	2.17	4.74	4.53	4.46	3.52
Loss (Gain) From Sale of Assets	-	0.01	-	-	-
Asset Writedown & Restructuring Costs	-	13.65	-	-	-
Stock-Based Compensation	-	-	-	1.84	3.52
Provision & Write-off of Bad Debts	1.01	1.06	0.57	0.24	0.66
Other Operating Activities	1.96	-0.88	-2.44	-11.31	-1.47
Change in Accounts Receivable	-1.36	22.63	14.46	-6.38	-13.69
Change in Inventory	0.75	-4.76	-1.46	-1.15	-2.03
Change in Accounts Payable	0.92	3.32	7.13	0.58	-3.15
Change in Other Net Operating Assets	15.08	-8.68	-7.08	4.83	-4.88
Operating Cash Flow	-28.37	-38.28	-26.77	-16.74	-11.73
Capital Expenditures	-0.13	-2.95	-2.94	-0.67	-0.45
Sale of Property, Plant & Equipment	0.01	0.16	-	-	-
Sale (Purchase) of Intangibles	-0.39	-1.23	-15.9	-	-5.35
Investment in Securities	0.35	0.51	0.42	0.58	0.97
Investing Cash Flow	-0.16	-3.51	-18.42	-0.09	-4.83
Short-Term Debt Issued	10	14.2	-	15.5	17
Long-Term Debt Issued	-	-	10	-	-
Total Debt Issued	10	14.2	10	15.5	17
Short-Term Debt Repaid	-10	-10	-	-14.2	-15.5
Long-Term Debt Repaid	-8.26	-3.88	-13.68	-1.84	-1.87
Total Debt Repaid	-18.26	-13.88	-13.68	-16.04	-17.37
Net Debt Issued (Repaid)	-8.26	0.32	-3.68	-0.54	-0.37
Issuance of Common Stock	126.8	-	-	119.45	-
Repurchase of Common Stock	-	-	-	-	-5.02
Other Financing Activities	-0.83	-4.5	-0.86	-1.85	0.25
Financing Cash Flow	117.71	-4.19	-4.55	117.06	-5.14
Foreign Exchange Rate Adjustments	-1.24	0.67	0.99	7.07	-0.15
Net Cash Flow	87.95	-45.3	-48.75	107.31	-21.85
Free Cash Flow	-28.5	-41.22	-29.71	-17.41	-12.18
Free Cash Flow Margin	-27.19%	-39.63%	-24.72%	-16.77%	-12.29%
Free Cash Flow Per Share	-0.04	-0.05	-0.04	-0.03	-0.02
Cash Interest Paid	0.92	0.61	0.37	0.36	0.47
Cash Income Tax Paid	0.01	0.47	0.52	0.88	0.42
Levered Free Cash Flow	-9.73	-20.16	-30.43	-11.71	-19.47
Unlevered Free Cash Flow	-9.15	-19.92	-30.2	-11.49	-19.17
Change in Working Capital	15.4	12.51	13.06	-2.12	-23.75

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