FY Financial (Shenzhen) 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	-43.54	-6.87	4.75	-29.5	14.93
Depreciation & Amortization	2.91	3.69	6.2	6.11	1.17
Other Amortization	-	-	0.25	0.25	0.25
Loss (Gain) From Sale of Investments	-23.02	1.03	-0.81	1.29	-
Asset Writedown & Restructuring Costs	-	-	2.07	-	-
Provision for Credit Losses	13.17	9.62	-10.26	38.3	7.35
Loss (Gain) on Equity Investments	45.76	5.05	1.01	-1.82	-
Change in Accounts Payable	-1.78	74.91	-4.96	-36.35	-11.84
Change in Unearned Revenue	0.01	0.16	-1.72	0.31	-0.6
Change in Other Net Operating Assets	-9.78	-109.09	-85.57	140.3	284.43
Other Operating Activities	11.41	-3.43	-1.3	-10.03	4.89
Operating Cash Flow	0.64	-32.25	-94.74	108.28	300.55
Operating Cash Flow Growth	-	-	-	-63.97%	-39.92%
Capital Expenditures	-0.74	-0.77	-2.02	-4.86	-
Sale of Property, Plant & Equipment	6.05	2.37	2	3.25	0.06
Cash Acquisitions	-	-	-	-3.63	-
Sale (Purchase) of Intangibles	-0.03	-0.03	-	-	-
Investment in Securities	1.61	-9	-13.59	-69.47	-30.53
Other Investing Activities	0.06	0.04	-	-	60
Investing Cash Flow	6.96	-7.39	-13.61	-74.71	29.53
Short-Term Debt Issued	9.9	10	5	-	-
Total Debt Issued	9.9	10	5	-	-
Short-Term Debt Repaid	-10	-5	-	-	-
Long-Term Debt Repaid	-0.86	-1.31	-2.57	-3.25	-322.6
Total Debt Repaid	-10.86	-6.31	-2.57	-3.25	-322.6
Net Debt Issued (Repaid)	-0.96	3.69	2.43	-3.25	-322.6
Common Dividends Paid	-	-	-	-4.67	-1.08
Other Financing Activities	-0.35	-0.25	-14.77	8.94	-0.07
Financing Cash Flow	-1.31	3.45	-12.35	1.03	-323.75
Net Cash Flow	6.29	-36.19	-120.69	34.6	6.33
Free Cash Flow	-0.1	-33.02	-96.75	103.42	300.55
Free Cash Flow Growth	-	-	-	-65.59%	-39.92%
Free Cash Flow Margin	-0.15%	-26.81%	-144.27%	-	840.79%
Free Cash Flow Per Share	-	-0.09	-0.27	0.29	0.84
Cash Interest Paid	0.35	0.37	0.56	0.35	0.07
Cash Income Tax Paid	0.85	1.08	1.58	2.02	0.47

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