Inspur Software 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	-266.77	13.63	90.99	63.78	42.13
Depreciation & Amortization	71.16	33.98	64.03	14.62	21.61
Other Amortization	1.98	45.28	0.62	53.6	54.84
Loss (Gain) From Sale of Assets	-0.01	-0.01	-0.03	-0.11	-0.08
Asset Writedown & Restructuring Costs	7	0.01	13.11	0.15	29.25
Loss (Gain) From Sale of Investments	-17.08	-11.56	-8.15	-56.51	-49.85
Stock-Based Compensation	-2.18	4.92	7.85	-	-
Provision & Write-off of Bad Debts	43.01	69.61	27.61	12.83	10.31
Other Operating Activities	-1.17	4.26	1.08	0.69	-0.02
Change in Accounts Receivable	333.64	-236.88	-292.89	-66.3	-165.51
Change in Inventory	-219.21	114.91	339.6	-208.31	-124.36
Change in Accounts Payable	10.24	-318.78	-206.39	403.9	262.41
Change in Other Net Operating Assets	-	0.47	-	-	-
Operating Cash Flow	-46.6	-288.41	27.15	213.11	67.76
Operating Cash Flow Growth	-	-	-87.26%	214.52%	-68.19%
Capital Expenditures	-55.95	-58.48	-38.48	-939.83	-40.48
Sale of Property, Plant & Equipment	0.02	0.04	0.39	0.71	2.18
Cash Acquisitions	-	-	-0.9	-	-
Investment in Securities	-0.75	-	280.12	-	874.8
Other Investing Activities	-	-	-	-	44.05
Investing Cash Flow	-56.69	-58.45	241.13	-939.13	880.55
Long-Term Debt Issued	58.82	-	-	-	-
Total Debt Issued	58.82	-	-	-	-
Long-Term Debt Repaid	-1.34	-	-	-	-
Total Debt Repaid	-1.34	-	-	-	-
Net Debt Issued (Repaid)	57.47	-	-	-	-
Issuance of Common Stock	274.29	-	-	-	-
Common Dividends Paid	-0.45	-11.34	-9.72	-	-
Other Financing Activities	-9.01	1.88	-34.68	30.97	-2.43
Financing Cash Flow	322.3	-9.47	-44.4	30.97	-2.43
Net Cash Flow	219.01	-356.32	223.88	-695.05	945.88
Free Cash Flow	-102.55	-346.89	-11.33	-726.73	27.28
Free Cash Flow Growth	-	-	-	-	-83.55%
Free Cash Flow Margin	-8.88%	-18.55%	-0.44%	-35.04%	1.49%
Free Cash Flow Per Share	-0.31	-1.02	-0.04	-2.25	0.08
Cash Income Tax Paid	-	21.21	21.21	25.4	41.02
Levered Free Cash Flow	-136.51	-249.74	-61.01	-959.53	-103.5
Unlevered Free Cash Flow	-136.21	-249.74	-60.53	-959.33	-103.17
Change in Working Capital	117.44	-448.52	-169.97	124.05	-40.43

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.