Flowing Cloud Technology Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-43.7	263.94	236.75	70.2
Depreciation & Amortization	25.5	26.79	20.5	14.14
Other Amortization	17.52	8.98	2.73	0.02
Loss (Gain) From Sale of Assets	0.02	-	-	-
Stock-Based Compensation	13.06	10.04	-	-
Provision & Write-off of Bad Debts	17.43	30.18	4.05	-0.86
Other Operating Activities	-7.99	-5.37	2.68	21.37
Change in Accounts Receivable	-257.41	-333.83	-222.11	-21.43
Change in Inventory	-	-	-	4.3
Change in Accounts Payable	103.06	-0.17	70.72	10.17
Change in Unearned Revenue	15.95	-54.65	46.62	-23.35
Change in Other Net Operating Assets	-1.05	1.6	-317.44	-50.07
Operating Cash Flow	-117.6	-52.49	-155.5	24.49
Operating Cash Flow Growth	-	-	-	-1.86%
Capital Expenditures	-0.66	-9.2	-1.29	-2.6
Sale of Property, Plant & Equipment	0.19	-	-	-
Sale (Purchase) of Intangibles	-38.22	-50.22	-53.78	-15.13
Investment in Securities	-10	36.68	-169.65	-
Other Investing Activities	0.49	3.83	0.71	0.83
Investing Cash Flow	-48.2	-18.92	-224.01	-16.9
Short-Term Debt Issued	110	105	105	24.7
Total Debt Issued	110	105	105	24.7
Short-Term Debt Repaid	-117	-90	-47.3	-41.07
Long-Term Debt Repaid	-4.85	-5.08	-2.84	-3.37
Total Debt Repaid	-121.85	-95.08	-50.14	-44.44
Net Debt Issued (Repaid)	-11.85	9.92	54.86	-19.74
Issuance of Common Stock	-	-	527.74	-
Repurchase of Common Stock	-0.63	-4.58	-	-
Other Financing Activities	7.59	-4.89	-8.35	-3.06
Financing Cash Flow	-4.89	0.46	574.26	102.68
Foreign Exchange Rate Adjustments	0.45	-0.88	-4.53	-0.01
Net Cash Flow	-170.25	-71.83	190.22	110.26
Free Cash Flow	-118.27	-61.7	-156.78	21.89
Free Cash Flow Growth	-	-	-	-10.91%
Free Cash Flow Margin	-11.88%	-4.96%	-14.70%	3.68%
Free Cash Flow Per Share	-1.31	-0.68	-1.97	0.32
Cash Interest Paid	6.41	4.83	3.26	1.84
Cash Income Tax Paid	12	13.53	14.79	18.18
Levered Free Cash Flow	-148.43	-179.18	-296.59	-63.98
Unlevered Free Cash Flow	-144.43	-176.16	-294.56	-62.51
Change in Working Capital	-139.45	-387.05	-422.2	-80.37

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