Beijing Airdoc Technology Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-255.46	-132.53	-180	-142.63
Depreciation & Amortization	26.71	31.87	22.62	15.5
Other Amortization	0.09	0.09	0.04	-
Loss (Gain) From Sale of Assets	0.23	4.37	1.29	0.06
Asset Writedown & Restructuring Costs	43.25	-	-	-
Loss (Gain) From Sale of Investments	-10.64	-39.91	-16.25	-5.99
Loss (Gain) on Equity Investments	0.3	-	-	-
Stock-Based Compensation	40.71	18.45	25.09	6.54
Provision & Write-off of Bad Debts	40.83	9.68	5.44	0.78
Other Operating Activities	-14.14	-22.25	-37.58	9.26
Change in Accounts Receivable	-7.66	-22.48	-35.27	-15.28
Change in Inventory	1.12	0.4	-17.1	-1.48
Change in Accounts Payable	-3.53	-1.39	0.63	21.8
Change in Unearned Revenue	-13.4	9.73	1.12	7.34
Change in Other Net Operating Assets	-13.84	167.35	-150.46	-7.98
Operating Cash Flow	-165.43	23.37	-380.44	-112.09
Capital Expenditures	-1.16	-15.35	-9.3	-28.01
Sale of Property, Plant & Equipment	-	-	0.2	0.01
Cash Acquisitions	-	-176.81	3.01	-
Sale (Purchase) of Intangibles	-0.92	-	-2.81	-
Investment in Securities	0.09	-191.56	-145.53	5.99
Other Investing Activities	-9.34	-1.42	-	-
Investing Cash Flow	-11.34	-385.14	-154.43	-22.01
Long-Term Debt Issued	29.99	-	-	-
Long-Term Debt Repaid	-5.95	-9.22	-7.47	-4.58
Net Debt Issued (Repaid)	24.04	-9.22	-7.47	-4.58
Issuance of Common Stock	-	-	2.32	1,635
Repurchase of Common Stock	-56.45	-10.44	-	-
Other Financing Activities	-0.9	1.13	-11.99	-77.68
Financing Cash Flow	-33.31	-18.53	-17.14	1,553
Foreign Exchange Rate Adjustments	1.81	3.54	35.62	-8.96
Net Cash Flow	-208.26	-376.76	-516.4	1,410
Free Cash Flow	-166.59	8.02	-389.75	-140.11
Free Cash Flow Margin	-106.54%	3.93%	-342.91%	-121.64%
Free Cash Flow Per Share	-1.63	0.08	-3.78	-1.73
Cash Interest Paid	-	-	-	0.3
Cash Income Tax Paid	0.02	0.1	0.03	0
Levered Free Cash Flow	-109.82	72.97	-325.63	-82.38
Unlevered Free Cash Flow	-109.68	73.31	-325.36	-82.19
Change in Working Capital	-37.3	153.61	-201.09	4.4

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