Lianlian DigiTech 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	-	-168.22	-656.06	-916.54	-746.59
Depreciation & Amortization	-	30.75	26.93	26.71	23.96
Other Amortization	-	4.1	4.64	3.46	2.45
Loss (Gain) From Sale of Assets	-	0.07	-0.06	0.02	-0.44
Loss (Gain) From Sale of Investments	-	40.2	-244.48	12.63	-4.92
Loss (Gain) on Equity Investments	-	292.52	665.18	805.02	687.27
Stock-Based Compensation	-	237.43	191.5	52.28	69.8
Other Operating Activities	112.39	-401.86	3.67	6.81	-9.4
Change in Accounts Receivable	-	-3,525	-499.82	-2,291	-21.23
Change in Accounts Payable	-	3,376	605.49	2,258	-84.39
Change in Unearned Revenue	-	3.16	-2.34	9.33	2.34
Change in Other Net Operating Assets	-	-	-	-	186.93
Operating Cash Flow	112.39	-111.06	94.65	-33.34	105.79
Capital Expenditures	-13.49	-14.24	-1.6	-11.99	-18.02
Sale of Property, Plant & Equipment	-	0.05	-	0.03	0.29
Divestitures	-65.66	-	-	-	140.55
Sale (Purchase) of Intangibles	-4.62	-7.12	-3.21	-9.45	-4.18
Investment in Securities	1,484	-110.12	-508.08	-620	-800.65
Other Investing Activities	1.63	0.41	311.09	-299.67	153.77
Investing Cash Flow	1,402	-131.03	-201.8	-941.07	-528.25
Long-Term Debt Issued	190.51	997.09	586.45	259.42	30
Total Debt Issued	190.51	997.09	586.45	259.42	30
Long-Term Debt Repaid	-537.42	-969.39	-422.89	-10.98	-36.63
Total Debt Repaid	-537.42	-969.39	-422.89	-10.98	-36.63
Net Debt Issued (Repaid)	-346.91	27.7	163.56	248.43	-6.63
Issuance of Common Stock	370.16	563.01	-	-	-
Repurchase of Common Stock	-109.92	-	-	-	-
Other Financing Activities	-307.91	-21.58	-14.39	-5.84	0.38
Financing Cash Flow	-394.58	569.13	149.18	242.59	-6.26
Foreign Exchange Rate Adjustments	-14.38	5.37	2.31	5.86	-0.3
Net Cash Flow	1,105	332.41	44.34	-725.96	-429.02
Free Cash Flow	98.9	-125.3	93.05	-45.32	87.77
Free Cash Flow Margin	5.70%	-9.53%	9.05%	-6.10%	13.64%
Free Cash Flow Per Share	-	-0.12	0.09	-0.04	0.09
Cash Interest Paid	-	18.68	12.62	2.38	-
Cash Income Tax Paid	-	7.85	8.02	7.38	24.97
Levered Free Cash Flow	1,385	-195.84	410.97	-364.32	380.48
Unlevered Free Cash Flow	1,393	-183.51	418.97	-361.71	381.09
Change in Working Capital	-	-146.05	103.33	-23.72	83.65

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