Cutia Therapeutics 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	-340.19	-433.81	-1,964	-555.84	-319.58
Depreciation & Amortization	41.01	42.9	41.47	18.7	9.79
Other Amortization	2.37	1.66	1.01	0.22	-
Loss (Gain) From Sale of Assets	0.97	0.36	0.25	-	-
Loss (Gain) From Sale of Investments	8.96	-21.56	-1.72	-7.68	5.2
Stock-Based Compensation	25.79	68.62	132.35	100.03	41.11
Other Operating Activities	36.41	0.66	1,415	237.48	137.65
Change in Accounts Receivable	-85.28	-37.4	-62.85	-0.1	-
Change in Inventory	7.26	-32.82	-25.32	-18.19	-1.8
Change in Accounts Payable	-5.32	-13.84	64.8	21.56	0.42
Change in Unearned Revenue	-	-0.4	-	-	-
Change in Other Net Operating Assets	17.93	-17.36	17.94	-32.37	-32.66
Operating Cash Flow	-290.09	-442.98	-381.31	-236.19	-159.88
Capital Expenditures	-11.69	-22.57	-55.73	-134.35	-24.32
Sale of Property, Plant & Equipment	0.01	0.01	0.01	-	-
Sale (Purchase) of Intangibles	-1.18	-3.11	-0.18	-0.96	-1.57
Investment in Securities	-31.67	328.59	-176.13	609.02	-375.05
Other Investing Activities	24.25	13.15	28.46	-11.64	-9.71
Investing Cash Flow	-20.28	316.07	-203.58	462.07	-410.65
Long-Term Debt Issued	268.52	203.45	189.2	-	-
Long-Term Debt Repaid	-287.4	-143.11	-11.57	-6.88	-3.09
Net Debt Issued (Repaid)	-18.88	60.34	177.63	-6.88	-3.09
Issuance of Common Stock	221.31	4.74	422.52	-	-
Repurchase of Common Stock	-	-13.86	-	-	-
Other Financing Activities	-9.4	-13.39	-11.83	-3.37	-0.15
Financing Cash Flow	193.03	37.84	588.32	-10.25	480.76
Foreign Exchange Rate Adjustments	-3.32	1.62	3.82	47.11	-7.27
Net Cash Flow	-120.66	-87.45	7.25	262.74	-97.04
Free Cash Flow	-301.79	-465.56	-437.04	-370.54	-184.2
Free Cash Flow Margin	-89.78%	-166.50%	-317.56%	-3260.10%	-9038.08%
Free Cash Flow Per Share	-0.91	-1.52	-2.14	-4.63	-2.30
Cash Interest Paid	7.12	7.4	1.8	-	-
Levered Free Cash Flow	-192.4	-291.48	-250.48	-203.12	-
Unlevered Free Cash Flow	-186.33	-284.69	-247.68	-202.04	-
Change in Working Capital	-65.41	-101.81	-5.42	-29.1	-34.04

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