Fangzhou 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	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-23.68	-854.89	-196.79	-383.3	-303.96
Depreciation & Amortization	22.93	23.86	20.15	17.34	13.1
Other Amortization	0.26	0.26	0.17	0.1	0.04
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0.02	0.01	0.16
Loss (Gain) From Sale of Investments	20.73	20.73	-	-	-
Stock-Based Compensation	743.33	743.33	5.23	13.65	7.9
Provision & Write-off of Bad Debts	0.33	0.33	0.14	0.17	0.31
Other Operating Activities	-735.76	90.04	173.26	256.45	80.37
Change in Accounts Receivable	-20.45	-20.45	-23.28	-38.26	-32.23
Change in Inventory	-5.38	-5.38	-9.58	-14.94	-42.56
Change in Accounts Payable	17.05	17.05	84.22	77.18	92.02
Change in Unearned Revenue	2.58	2.58	-69.5	71.31	5.94
Change in Other Net Operating Assets	2.1	2.1	38.28	-49.68	-24.75
Operating Cash Flow	24.03	19.54	22.28	-49.97	-203.66
Operating Cash Flow Growth	2.53%	-12.30%	-	-	-
Capital Expenditures	-3.56	-3.91	-5.65	-5.28	-5.52
Sale of Property, Plant & Equipment	-	-	0.03	-	-
Investment in Securities	-100.42	-107.6	-	-	-
Other Investing Activities	-	-	22.03	19.6	1.19
Investing Cash Flow	-103.98	-111.51	16.42	14.32	-4.32
Short-Term Debt Issued	-	19.04	25.6	24.79	-
Total Debt Issued	10.42	19.04	25.6	24.79	-
Short-Term Debt Repaid	-	-21.04	-30.6	-14.79	-
Long-Term Debt Repaid	-	-18.77	-16.9	-11.93	-10.59
Total Debt Repaid	-38.83	-39.81	-47.51	-26.72	-10.59
Net Debt Issued (Repaid)	-28.4	-20.77	-21.9	-1.93	-10.59
Issuance of Common Stock	177.58	177.58	-	-	-
Other Financing Activities	6.05	-37.19	-7.4	-26.01	-0.82
Financing Cash Flow	155.23	119.62	-29.31	82.23	-11.41
Foreign Exchange Rate Adjustments	0.3	0.66	2.02	3.67	-3.77
Net Cash Flow	75.58	28.32	11.41	50.25	-223.16
Free Cash Flow	20.47	15.63	16.63	-55.25	-209.17
Free Cash Flow Growth	14.77%	-6.05%	-	-	-
Free Cash Flow Margin	0.71%	0.58%	0.68%	-2.51%	-11.89%
Free Cash Flow Per Share	0.02	0.02	0.03	-	-
Cash Interest Paid	1.89	2.24	1.79	1.01	0.82
Cash Income Tax Paid	0.06	0.03	0.07	0	0.04
Levered Free Cash Flow	59.23	291.21	30.94	-14.82	-
Unlevered Free Cash Flow	60.41	292.6	31.96	-14.09	-
Change in Working Capital	-4.1	-4.1	20.14	45.61	-1.57

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