Tancheng Group Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jul '22 Jul 31, 2022
Net Income	-0.37	-0.29	-0.29	-1.01	-0.06
Depreciation & Amortization	0.03	0.03	0.02	0	-
Other Amortization	-	-	-	-	0
Provision & Write-off of Bad Debts	-	-	-	0.55	-
Other Operating Activities	-	-	-	0.15	-
Change in Accounts Receivable	0	0	-0	-0.17	-
Change in Inventory	0.01	-0.15	-0.6	-0.03	-
Change in Accounts Payable	-0.06	-0.09	0.15	-0.38	0.01
Change in Unearned Revenue	-0.05	-0.09	0.14	-0.1	-
Change in Other Net Operating Assets	-0	-0	-0.07	-1.77	0.05
Operating Cash Flow	-0.45	-0.59	-0.64	-2.75	-0.01
Capital Expenditures	-	-	-0.14	-	-
Sale (Purchase) of Intangibles	-	-	-	-0	-0.02
Investing Cash Flow	-	-	-0.14	-0	-0.02
Short-Term Debt Issued	0.36	0.28	1.12	2.39	0.03
Total Debt Issued	0.36	0.28	1.12	2.39	0.03
Net Debt Issued (Repaid)	0.36	0.28	1.12	2.39	0.03
Financing Cash Flow	0.36	0.28	1.12	2.39	0.03
Foreign Exchange Rate Adjustments	0	-0.01	-0	-0.03	-
Net Cash Flow	-0.08	-0.31	0.34	-0.4	0
Free Cash Flow	-0.45	-0.59	-0.78	-2.75	-0.01
Free Cash Flow Margin	-206.96%	-116.72%	-39.52%	-466.68%	-
Free Cash Flow Per Share	-0.10	-0.13	-0.18	-0.63	-0.00
Levered Free Cash Flow	0.11	-0.23	0.42	-	-0.01
Unlevered Free Cash Flow	0.11	-0.23	0.42	-	-0.01
Change in Working Capital	-0.1	-0.33	-0.36	-2.45	0.05

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