Onion Global Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Jun '22 Jun 30, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Net Income	-	-356.22	209.66	103.2	-161.84
Depreciation & Amortization	-	16.05	4.83	3.5	5.13
Loss (Gain) From Sale of Assets	-	0.07	-	0.07	-3.61
Loss (Gain) From Sale of Investments	-	-	-3.77	4.15	16.22
Loss (Gain) on Equity Investments	-	-0.85	18.88	3.93	0.91
Stock-Based Compensation	-	350.11	-	-	67.74
Other Operating Activities	-	-20.44	-5.61	-2.38	4.65
Change in Accounts Receivable	-	-9.48	-9.25	0.45	1.14
Change in Inventory	-	-185.66	24.09	-212.78	-124.92
Change in Accounts Payable	-	-37.47	76.8	46.89	25.07
Change in Unearned Revenue	-	-133.39	-205.97	151.87	125.96
Change in Income Taxes	-	-33.77	17.8	12.84	12.37
Change in Other Net Operating Assets	-	-171.77	-74.86	84.69	14.71
Operating Cash Flow	-	-582.88	55.24	199.83	-4.45
Operating Cash Flow Growth	-	-	-72.36%	-	-
Capital Expenditures	-	-14.14	-11.7	-3.05	-15.23
Sale of Property, Plant & Equipment	-	0.02	-	-	-
Cash Acquisitions	-	-	0.13	-	-
Divestitures	-	-	-	-	1.92
Sale (Purchase) of Intangibles	-	-45.76	-	-	-
Investment in Securities	-	100.66	-39.77	-67.9	47.75
Other Investing Activities	-	5.24	-16.8	-9.38	-20.46
Investing Cash Flow	-	52.12	-60.07	-71.16	13.98
Short-Term Debt Issued	-	233.23	113.06	2.87	-
Long-Term Debt Issued	-	-	1.2	-	-
Total Debt Issued	-	233.23	114.26	2.87	-
Short-Term Debt Repaid	-	-205.87	-91.67	-0.95	-
Total Debt Repaid	-	-205.87	-91.67	-0.95	-155.23
Net Debt Issued (Repaid)	-	27.36	22.59	1.92	-155.23
Issuance of Common Stock	-	556.96	-	-	-
Other Financing Activities	-	-	0.81	0.31	1.34
Financing Cash Flow	-	584.32	23.4	2.24	-153.89
Foreign Exchange Rate Adjustments	-	-4.22	0.52	-0.07	1.14
Net Cash Flow	-	49.35	19.09	130.83	-143.21
Free Cash Flow	-	-597.02	43.54	196.78	-19.68
Free Cash Flow Growth	-	-	-77.87%	-	-
Free Cash Flow Margin	-	-23.35%	1.14%	6.90%	-0.64%
Free Cash Flow Per Share	-	-6.34	0.55	2.46	-0.34
Cash Interest Paid	-	0.83	0.76	0.09	1.15
Cash Income Tax Paid	-	41.34	10.32	10.12	10.82
Levered Free Cash Flow	-	-519.79	1.48	159.03	-
Unlevered Free Cash Flow	-	-518.47	1.95	159.08	-
Change in Net Working Capital	170.14	588.91	151.11	-67.38	-

Updated Dec 30, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.