HKG:2613 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	5.64	120.89	119.89	36.74	12.75
Depreciation & Amortization	5.36	6.29	5.96	5	3.46
Other Amortization	-	-	0.28	-	-
Loss (Gain) From Sale of Assets	-	0.16	-0.05	-	-
Loss (Gain) From Sale of Investments	-3.24	-	-4.49	1.56	-1.61
Loss (Gain) on Equity Investments	-	-	-	0.9	-
Stock-Based Compensation	1.32	4.76	-	2.17	1.13
Provision & Write-off of Bad Debts	0.78	2.22	1.7	0.71	0.29
Other Operating Activities	20.83	-9.28	4.33	-1.14	3.22
Change in Accounts Receivable	-106.38	-53.03	-17.96	3.71	-35.88
Change in Inventory	-27.62	60.2	-3.42	-54.82	-22.53
Change in Accounts Payable	22.9	18.67	12.29	14.41	2.8
Change in Unearned Revenue	35.13	-143.68	-	-8.56	39.83
Change in Other Net Operating Assets	3.59	35.31	25.84	-11.05	-50.22
Operating Cash Flow	-41.71	42.51	143.4	-10.39	-46.77
Operating Cash Flow Growth	-	-70.36%	-	-	-
Capital Expenditures	-1.05	-2.4	-4.72	-3.69	-20.82
Sale of Property, Plant & Equipment	-	0.09	-	-	-
Cash Acquisitions	-38.66	-	-2.51	-	-
Divestitures	-	-	8.05	-	-
Sale (Purchase) of Intangibles	-0.55	-0.28	-	-	-
Investment in Securities	-92.19	4.08	-2.25	-5.07	54.3
Other Investing Activities	-22.66	4.99	2.43	1.52	-0.96
Investing Cash Flow	-155.11	6.49	0.99	-7.24	32.52
Long-Term Debt Issued	117.95	51.9	35.82	4.12	-
Long-Term Debt Repaid	-12.24	-33.31	-21.21	-1.02	-1.29
Net Debt Issued (Repaid)	105.72	18.59	14.61	3.09	-1.29
Issuance of Common Stock	294.47	-	-	-	-
Repurchase of Common Stock	-14.11	-	-	-	-
Common Dividends Paid	-60	-96	-5.44	-20	-11
Other Financing Activities	-36.28	-16.24	-	-5.81	0.35
Financing Cash Flow	289.8	-93.65	9.17	-22.72	-11.94
Foreign Exchange Rate Adjustments	-10.96	0.64	2.55	6.98	-2.42
Net Cash Flow	82.02	-44.01	156.1	-33.36	-28.61
Free Cash Flow	-42.77	40.12	138.68	-14.07	-67.59
Free Cash Flow Growth	-	-71.07%	-	-	-
Free Cash Flow Margin	-11.16%	6.53%	27.18%	-5.27%	-48.10%
Free Cash Flow Per Share	-1.07	1.34	4.63	-0.47	-2.25
Cash Interest Paid	3.32	1.02	-	0.08	-
Cash Income Tax Paid	6.23	26.49	12.82	4.05	0.85
Levered Free Cash Flow	-119.97	-45.88	160.93	-25.45	-
Unlevered Free Cash Flow	-117.9	-45.24	161.28	-25.34	-
Change in Working Capital	-72.38	-82.53	15.79	-56.32	-66.01

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