SinoMab BioScience 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	-104.99	-185.14	-243.11	-284.16	-288.19
Depreciation & Amortization	26.5	29.03	34.77	27.03	20.32
Other Amortization	0.85	1.25	1.29	1	0.34
Loss (Gain) From Sale of Assets	-7.41	-	-1.24	1.44	-
Asset Writedown & Restructuring Costs	-	-	-	1.48	-
Loss (Gain) From Sale of Investments	-0.73	-0.5	0.51	-39.43	-1.34
Loss (Gain) on Equity Investments	-	-	-	5.4	4.29
Stock-Based Compensation	7.12	6.82	19	5.02	62.9
Other Operating Activities	5.53	18.38	6.58	4.96	7.99
Change in Accounts Payable	-4.34	1.71	-12.31	-10.84	34
Change in Other Net Operating Assets	6.99	-2.35	60.66	-12.44	12.64
Operating Cash Flow	-70.48	-130.8	-133.85	-300.54	-147.06
Capital Expenditures	-25.03	-41.17	-103.34	-112.75	-198.23
Sale of Property, Plant & Equipment	0.49	0.04	0.01	-	-
Sale (Purchase) of Intangibles	-0.28	-0.33	-0.55	-1.63	-16.69
Investment in Securities	-3.93	-13.03	0.11	33.93	75.87
Other Investing Activities	44.99	-39.99	6.86	-0.9	1.34
Investing Cash Flow	16.25	-94.48	-96.92	-81.36	-137.7
Long-Term Debt Issued	30.2	97.37	124.19	71.76	143.32
Total Debt Issued	30.2	97.37	124.19	71.76	143.32
Long-Term Debt Repaid	-122.82	-73.25	-43.73	-10.57	-21.44
Total Debt Repaid	-122.82	-73.25	-43.73	-10.57	-21.44
Net Debt Issued (Repaid)	-92.62	24.12	80.46	61.19	121.88
Issuance of Common Stock	428.19	54.85	10.04	46.09	-
Repurchase of Common Stock	-	-	-	-	-59.67
Other Financing Activities	-6.18	-5.7	-8.23	-4.99	-4.69
Financing Cash Flow	329.39	73.27	82.27	102.29	57.52
Foreign Exchange Rate Adjustments	-14.35	10.25	9.28	59.52	-20.14
Net Cash Flow	260.81	-141.76	-139.22	-220.1	-247.39
Free Cash Flow	-95.5	-171.97	-237.19	-413.29	-345.3
Free Cash Flow Margin	-	-8487.96%	-17376.19%	-10250.22%	-1295.33%
Free Cash Flow Per Share	-0.08	-0.16	-0.23	-0.42	-0.35
Cash Interest Paid	6.18	5.7	8.23	4.99	4.69
Levered Free Cash Flow	-28.55	-176.4	-246.47	-209.19	-272.87
Unlevered Free Cash Flow	-25.1	-170.98	-242.35	-206.09	-269.23
Change in Working Capital	2.65	-0.64	48.34	-23.27	46.64

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