Million Cities Holdings 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	-20.53	-113.82	-482.28	69.18	166.38
Depreciation & Amortization	3.13	2.84	7.22	5.82	7.7
Loss (Gain) From Sale of Assets	-2.24	0.08	-0.2	-	-0.01
Asset Writedown & Restructuring Costs	-0.37	0.41	37.03	-17.09	-28.05
Loss (Gain) on Equity Investments	23.53	64.95	258.97	-42.84	-79.81
Stock-Based Compensation	-	-	-	0.16	0.75
Other Operating Activities	-77.19	-41.5	300.95	151.45	96.24
Change in Accounts Receivable	-2.59	6.11	26.13	-1.7	-53.44
Change in Inventory	46.04	50.11	314.54	227.04	523.09
Change in Accounts Payable	-16.14	-21.97	-172.49	-222.43	206.55
Change in Unearned Revenue	3.91	-29.62	11.86	-140.05	-793.08
Change in Other Net Operating Assets	33	7.97	68.18	-19.93	60.51
Operating Cash Flow	-9.46	-74.45	369.89	9.63	106.84
Operating Cash Flow Growth	-	-	3742.60%	-90.99%	-
Capital Expenditures	-1	-0.95	-1.9	-2.59	-4.39
Sale of Property, Plant & Equipment	-	0.04	0.24	0.03	0.05
Cash Acquisitions	-145.99	-	-	-	-
Investment in Securities	-	-	50.31	84	-33
Other Investing Activities	3.74	-23.89	-25.22	3.59	4.91
Investing Cash Flow	-143.26	-61.8	28.43	-11.46	-32.43
Short-Term Debt Issued	-	-	64.84	64.71	299.56
Total Debt Issued	-	-	64.84	64.71	299.56
Short-Term Debt Repaid	-	-0.52	-259.78	-221.52	-342.91
Long-Term Debt Repaid	-0.14	-0.11	-0.13	-0.46	-0.45
Total Debt Repaid	-0.14	-0.63	-259.92	-221.97	-343.36
Net Debt Issued (Repaid)	-0.14	-0.63	-195.08	-157.27	-43.8
Other Financing Activities	-1.77	39.82	-46.2	-12.58	-21.86
Financing Cash Flow	-1.9	39.19	-241.29	-169.85	-65.66
Foreign Exchange Rate Adjustments	-21.66	2.21	0.71	3.78	-1.59
Net Cash Flow	-176.28	-94.85	157.73	-167.91	7.16
Free Cash Flow	-10.46	-75.4	367.99	7.04	102.45
Free Cash Flow Growth	-	-	5127.07%	-93.13%	-
Free Cash Flow Margin	-16.37%	-75.61%	57.35%	1.23%	7.60%
Free Cash Flow Per Share	-0.01	-0.10	0.49	0.01	0.14
Cash Interest Paid	0.02	0.02	6.36	12.58	21.86
Cash Income Tax Paid	57.98	63.63	99.95	56.57	45.74
Levered Free Cash Flow	69.56	-117.41	469.72	136.3	36.7
Unlevered Free Cash Flow	69.58	-117.4	473.7	139.19	50.42
Change in Working Capital	64.22	12.59	248.2	-157.06	-56.35

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