Mega Genomics 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	27.02	45.05	30.04	-17.62	79.02
Depreciation & Amortization	15.32	14.51	14.97	15.12	13.77
Other Amortization	0.16	0.16	0.16	0.16	0.11
Loss (Gain) From Sale of Investments	-0.18	-1.2	0.43	0.17	-0.06
Stock-Based Compensation	-	2.42	7.29	4.95	-
Provision & Write-off of Bad Debts	9.69	-7.92	-13.98	25.85	6.17
Other Operating Activities	-8.75	-0.04	-1.62	-29.47	10.13
Change in Accounts Receivable	-142.95	33.74	82.92	-7.05	-79.56
Change in Inventory	-34.89	-0.2	-0.9	-0.22	-0.31
Change in Accounts Payable	112.33	-14.11	4.78	5.56	2.31
Change in Unearned Revenue	-7.86	-3.65	42.41	-	-
Change in Other Net Operating Assets	13.58	-11.62	-2.81	-4.36	-0.94
Operating Cash Flow	-16.52	57.15	163.68	-6.91	30.63
Operating Cash Flow Growth	-	-65.09%	-	-	-70.22%
Capital Expenditures	-0.16	-0.76	-35.86	-5.01	-4.16
Sale (Purchase) of Intangibles	-	-0.01	-0.24	-0.18	-0.26
Investment in Securities	-16.72	7.4	2.34	2.63	2.71
Investing Cash Flow	-16.88	6.63	-33.75	-2.56	-1.71
Long-Term Debt Issued	-	-	23.56	-	-
Long-Term Debt Repaid	-9.14	-12.52	-9.35	-7.32	-10.59
Net Debt Issued (Repaid)	-9.14	-12.52	14.21	-7.32	-10.59
Issuance of Common Stock	-	-	-	184.16	228.82
Repurchase of Common Stock	-30.76	-77.62	-26	-	-214.14
Other Financing Activities	-1.37	-1.72	-1.12	-18.38	-1.47
Financing Cash Flow	-41.27	-91.85	-12.91	158.46	2.62
Foreign Exchange Rate Adjustments	-	0.04	1.44	11.75	-0.89
Net Cash Flow	-74.67	-28.03	118.46	160.74	30.65
Free Cash Flow	-16.68	56.39	127.83	-11.92	26.47
Free Cash Flow Growth	-	-55.89%	-	-	-74.00%
Free Cash Flow Margin	-6.75%	34.34%	84.49%	-8.18%	11.16%
Free Cash Flow Per Share	-0.08	0.27	0.60	-0.06	0.21
Cash Interest Paid	1.37	1.72	1.12	0.72	0.79
Cash Income Tax Paid	10.25	5.32	3.9	11.26	10.62
Levered Free Cash Flow	-22.29	41.23	98.38	22.72	-193.51
Unlevered Free Cash Flow	-21.43	42.31	99.08	23.17	-189.19
Change in Working Capital	-59.79	4.17	126.4	-6.07	-78.5

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