HKG:8111 Cash Flow Statement

Financials in millions CNY. Fiscal year is April - March.

Millions CNY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-22.98	-22.75	-47.15	-25.14	-3.73	69.01
Depreciation & Amortization	2.27	1.61	1.02	1.31	0.99	1.06
Loss (Gain) From Sale of Assets	-	-	-	-	0.47	-
Loss (Gain) From Sale of Investments	-	-	-	-	0.14	-0.03
Stock-Based Compensation	0.62	0.62	-	-	-	-
Provision & Write-off of Bad Debts	0.18	0.18	24.4	15.21	0.58	-40.54
Other Operating Activities	-10.66	7.57	5.3	-3.11	0.87	5.01
Change in Accounts Receivable	28.61	28.61	26.04	28.1	77.12	-34.41
Change in Accounts Payable	-0.53	-0.53	-5.06	-0.15	-29.89	7.15
Change in Other Net Operating Assets	-1.05	-1.05	2.18	2.99	-7.74	-1.42
Operating Cash Flow	-3.53	14.27	6.73	19.22	38.81	5.84
Operating Cash Flow Growth	-	112.12%	-65.00%	-50.49%	565.19%	-
Capital Expenditures	-10.07	-15.85	-16.9	-1.21	-	-
Sale (Purchase) of Intangibles	-	-	-	-17.68	-	-
Other Investing Activities	0	0	0	0.01	-25.6	0.27
Investing Cash Flow	-10.07	-15.84	-16.89	-18.88	-25.6	0.27
Short-Term Debt Issued	-	-	-	-	22.13	13.99
Long-Term Debt Issued	-	14.22	7.95	7.06	-	-
Total Debt Issued	20.15	14.22	7.95	7.06	22.13	13.99
Short-Term Debt Repaid	-	-	-	-7.3	-32.3	-21.08
Long-Term Debt Repaid	-	-6.58	-0.68	-0.73	-0.86	-1.06
Total Debt Repaid	-6.58	-6.58	-0.68	-8.03	-33.17	-22.14
Net Debt Issued (Repaid)	13.57	7.64	7.26	-0.97	-11.04	-8.16
Other Financing Activities	-	-	-	-	-0.05	-0.11
Financing Cash Flow	13.57	7.64	7.26	-0.97	-11.08	-8.27
Foreign Exchange Rate Adjustments	-	-	-	0.01	-	-
Net Cash Flow	-0.03	6.07	-2.9	-0.62	2.13	-2.17
Free Cash Flow	-13.6	-1.58	-10.17	18.01	38.81	5.84
Free Cash Flow Growth	-	-	-	-53.60%	565.19%	-
Free Cash Flow Margin	-694.08%	-196.52%	-	42.37%	53.75%	2.11%
Free Cash Flow Per Share	-0.03	-0.00	-0.02	0.04	0.09	0.01
Cash Interest Paid	-	-	-	-	0.05	0.11
Cash Income Tax Paid	-	-	-	1.72	4.1	3.72
Levered Free Cash Flow	-12.05	-0.16	-5.47	5.09	12.54	-44.2
Unlevered Free Cash Flow	-8.19	3.11	-1.96	7.48	14.19	-40.83
Change in Working Capital	27.03	27.03	23.16	30.94	39.5	-28.68

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