HKG:6990 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	-381.97	-266.77	-574.13	-616.1	-889.8
Depreciation & Amortization	-	91.39	75.08	67.36	22.91
Loss (Gain) From Sale of Assets	-	0.15	1.49	-5.42	0.01
Loss (Gain) From Sale of Investments	-	-21.55	-10.53	-0.51	-0.36
Stock-Based Compensation	-	148.29	123.35	19.81	6.5
Other Operating Activities	201.67	99.97	168.8	229.49	95.71
Change in Accounts Receivable	-	-88.97	-124.37	-20.13	0.24
Change in Inventory	-	-47.47	-10.4	26.07	-37.28
Change in Accounts Payable	-	-50.52	252.62	50.57	90.67
Change in Unearned Revenue	-	-322.68	294.34	6.2	109.04
Change in Other Net Operating Assets	-	28.4	-136.67	-28.2	116.42
Operating Cash Flow	-180.3	-429.77	59.56	-270.85	-485.94
Capital Expenditures	-125.69	-77.46	-80.98	-33.66	-94.08
Sale of Property, Plant & Equipment	0	0.03	0.01	6.33	-
Sale (Purchase) of Intangibles	-0.57	-3.66	-1.27	-5.33	-0.66
Investment in Securities	537.26	-740.92	-943.17	0.51	0.36
Investing Cash Flow	411.01	-822.01	-1,025	-32.15	-94.38
Short-Term Debt Issued	-	-	-	363	225.48
Total Debt Issued	-	-	-	363	225.48
Short-Term Debt Repaid	-	-	-394.04	-45	-70
Long-Term Debt Repaid	-43.22	-54.6	-66.76	-1.62	-1.99
Total Debt Repaid	-43.22	-54.6	-460.8	-46.62	-71.99
Net Debt Issued (Repaid)	-43.22	-54.6	-460.8	316.38	153.49
Issuance of Common Stock	1,777	1,094	2,853	-	533.81
Other Financing Activities	-6.16	-2.29	-10.01	-2.93	-39.99
Financing Cash Flow	1,728	1,037	2,382	313.45	647.32
Foreign Exchange Rate Adjustments	-51.48	22.29	19.39	0.71	-1.39
Net Cash Flow	1,907	-192.27	1,436	11.17	65.6
Free Cash Flow	-305.99	-507.23	-21.42	-304.51	-580.03
Free Cash Flow Margin	-14.87%	-26.24%	-1.39%	-37.88%	-1794.52%
Free Cash Flow Per Share	-1.33	-2.29	-0.12	-3.19	-6.27
Cash Interest Paid	6.16	2.29	10.01	2.93	39.99
Levered Free Cash Flow	-409.47	-368.86	-438.58	-174.83	-
Unlevered Free Cash Flow	-405.62	-366.49	-385.88	-81.82	-
Change in Working Capital	-	-481.24	275.52	34.52	279.08

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