FingerTango 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	32.84	6.77	-139.35	-517.4
Depreciation & Amortization	19.2	15.58	16.24	21.45
Loss (Gain) From Sale of Assets	0.58	0.7	0.02	0.21
Asset Writedown & Restructuring Costs	-9.03	-0.94	9.9	30.25
Loss (Gain) From Sale of Investments	2.27	-9.39	61	0.7
Stock-Based Compensation	-	-	-	1.8
Provision & Write-off of Bad Debts	0.5	-2.09	-3.83	6.42
Other Operating Activities	-20.08	-46.33	54.91	521.26
Change in Accounts Receivable	46.11	-11.35	13.08	-29.88
Change in Accounts Payable	-0.67	-16.64	10.44	11.89
Change in Unearned Revenue	-11.31	-2.87	-20.63	1.42
Change in Other Net Operating Assets	-19.42	20.47	26.21	62.6
Operating Cash Flow	41	-46.09	28	110.72
Operating Cash Flow Growth	-	-	-74.71%	-
Capital Expenditures	-3.89	-4.56	-10.04	-8.54
Sale of Property, Plant & Equipment	-	-	0.06	0.27
Sale (Purchase) of Intangibles	-33.39	-1.37	-5.75	-4.59
Investment in Securities	-189.76	-100	53.45	11.61
Other Investing Activities	-	2.21	-2.21	1.2
Investing Cash Flow	-227.04	-103.71	35.5	-0.06
Long-Term Debt Repaid	-7.38	-6.37	-5.9	-11.81
Net Debt Issued (Repaid)	-7.38	-6.37	-5.9	-11.81
Repurchase of Common Stock	-0.02	-	-	-
Financing Cash Flow	-7.4	-6.37	-5.9	-11.81
Foreign Exchange Rate Adjustments	10.99	7.89	17.16	-12.35
Net Cash Flow	-182.46	-148.28	74.76	86.49
Free Cash Flow	37.11	-50.65	17.95	102.18
Free Cash Flow Growth	-	-	-82.43%	-
Free Cash Flow Margin	6.09%	-7.84%	2.16%	16.67%
Free Cash Flow Per Share	0.02	-0.03	0.01	0.05
Cash Interest Paid	0.87	1.12	1.42	1.17
Cash Income Tax Paid	12.18	10.28	7.39	11.84
Levered Free Cash Flow	-10.41	-39.48	28.03	291.11
Unlevered Free Cash Flow	-9.87	-38.78	28.92	291.84
Change in Working Capital	14.71	-10.4	29.11	46.03

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