Beijing Yunji Technology Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	-195.07	-184.96	-264.52	-365.42
Depreciation & Amortization	13.7	8.13	7.93	13.28
Other Amortization	1.13	1.14	1.14	1.14
Loss (Gain) From Sale of Assets	-0.15	-0.15	-0.18	-0.06
Stock-Based Compensation	22.3	22.3	12.56	-
Provision & Write-off of Bad Debts	10.18	9.66	7.65	10.08
Other Operating Activities	124.26	123.27	121.06	121.98
Change in Accounts Receivable	-56.16	-54.29	18.24	9.43
Change in Inventory	-36.15	6.35	7.56	43.28
Change in Accounts Payable	63.88	19.38	10.26	-10.42
Change in Unearned Revenue	0.02	0.02	7.31	10.02
Change in Other Net Operating Assets	7.68	7.68	-5.36	-3.69
Operating Cash Flow	-44.36	-41.48	-76.37	-170.39
Capital Expenditures	13.17	-7.61	-5.38	-6.76
Sale of Property, Plant & Equipment	0.65	0.65	0.71	0.03
Sale (Purchase) of Intangibles	-	-	-	-2.83
Investment in Securities	-11.29	-11.29	158.08	241.27
Other Investing Activities	0.19	0.19	-0.19	-
Investing Cash Flow	2.73	-18.05	153.22	231.7
Short-Term Debt Issued	-	-	5	15
Total Debt Issued	-4.73	-	5	15
Short-Term Debt Repaid	-	-5.9	-15	-
Long-Term Debt Repaid	-	-2.83	-3.81	-10.17
Total Debt Repaid	8.26	-8.73	-18.81	-10.17
Net Debt Issued (Repaid)	3.53	-8.73	-13.81	4.83
Other Financing Activities	-0.46	-0.4	-0.57	-1.07
Financing Cash Flow	-27.36	-9.12	-14.37	3.76
Foreign Exchange Rate Adjustments	-	-	-0.01	0
Net Cash Flow	-68.98	-68.65	62.48	65.07
Free Cash Flow	-31.19	-49.09	-81.75	-177.15
Free Cash Flow Margin	-12.45%	-20.05%	-56.32%	-109.84%
Free Cash Flow Per Share	-1.44	-2.52	-4.20	-9.11
Cash Interest Paid	0.17	0.17	0.57	1.07
Levered Free Cash Flow	-	116.09	108.07	-
Unlevered Free Cash Flow	-	116.19	108.42	-
Change in Working Capital	-20.71	-20.86	38	48.61

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