HKG:1895 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	97.77	87.04	28.13	-334.27	122.57
Depreciation & Amortization	28.4	18.72	4.89	3.86	3.5
Other Amortization	0.43	0.45	0.42	0.27	0.23
Loss (Gain) From Sale of Assets	-	-0.1	-	0.09	0.21
Asset Writedown & Restructuring Costs	9.38	2.77	0.13	-	-
Loss (Gain) From Sale of Investments	22.44	2.83	63.22	282.08	34.33
Loss (Gain) on Equity Investments	-0.44	-0.08	-0.07	-0.29	4.2
Stock-Based Compensation	-	7.85	-	-	9.38
Provision & Write-off of Bad Debts	-	-	-	-	0.4
Other Operating Activities	-11.96	-5	20.35	165.31	-4.82
Change in Accounts Receivable	-106.25	-86.75	-71.1	-101.6	-67.03
Change in Inventory	8.09	4.93	-	-	-
Change in Accounts Payable	16.9	22.95	-5.8	9.59	58.87
Change in Unearned Revenue	-19.46	20.87	-2.86	-29.43	14.68
Change in Other Net Operating Assets	-13.53	-40.92	-23.16	260.47	-206.09
Operating Cash Flow	31.78	35.56	14.13	256.08	-29.58
Operating Cash Flow Growth	-10.63%	151.62%	-94.48%	-	-
Capital Expenditures	-6.49	-7.82	-3.81	-1.54	-3.1
Cash Acquisitions	-	21.99	-	-	-
Divestitures	-	-	-	-1.27	-
Sale (Purchase) of Intangibles	-0.14	-0.28	-0.11	-1.4	-1.45
Investment in Securities	-	6.17	-10	-0.36	99.02
Other Investing Activities	0.69	1.25	2.43	-254.28	-31.7
Investing Cash Flow	-5.95	21.31	-11.49	-258.84	62.78
Long-Term Debt Repaid	-20.36	-0.97	-3.12	-1.74	-1.55
Total Debt Repaid	-20.36	-0.97	-3.12	-1.74	-1.55
Net Debt Issued (Repaid)	-20.36	-0.97	-3.12	-1.74	-1.55
Issuance of Common Stock	-	-	-	-	31.12
Common Dividends Paid	-29.73	-29.56	-	-66.77	-47.56
Financing Cash Flow	-50.09	-50.5	-3.12	-68.51	-18
Foreign Exchange Rate Adjustments	-1.32	-1.31	1.2	7.79	-4.83
Net Cash Flow	-25.57	5.06	0.72	-63.49	10.38
Free Cash Flow	25.29	27.75	10.33	254.54	-32.67
Free Cash Flow Growth	-8.86%	168.66%	-95.94%	-	-
Free Cash Flow Margin	2.79%	3.19%	1.38%	37.08%	-4.24%
Free Cash Flow Per Share	0.04	0.05	0.02	0.45	-0.06
Cash Income Tax Paid	20.47	25.98	30.8	51.26	42.94
Levered Free Cash Flow	-11.01	113	15.47	-286.34	143.87
Unlevered Free Cash Flow	-9.97	113.65	15.63	-286.27	143.96
Change in Working Capital	-114.24	-78.92	-102.92	139.02	-199.58

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