Thinkingdom Media Group 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	77.96	126.61	160	137.36	130.65
Depreciation & Amortization	14.77	18.81	22.1	18.15	10.62
Other Amortization	0.56	1.55	0.94	0.99	0.77
Loss (Gain) From Sale of Assets	-0.92	-0.88	-2.51	-0.03	0
Asset Writedown & Restructuring Costs	3.76	0.03	0	0.13	10.33
Loss (Gain) From Sale of Investments	1.51	-22.98	-28.63	-7.31	-15.87
Provision & Write-off of Bad Debts	-	-0.93	-2.58	3.65	1.06
Other Operating Activities	-0.64	13.38	12.55	8.41	41.82
Change in Accounts Receivable	-208.07	-5.4	-42.65	-1.06	28.45
Change in Inventory	4.5	13.88	39.19	28.75	-48.97
Change in Accounts Payable	72.57	-107.6	14.6	7.13	35.7
Operating Cash Flow	-34.41	37.28	174.04	194.35	183.46
Operating Cash Flow Growth	-	-78.58%	-10.45%	5.94%	-6.78%
Capital Expenditures	-1.57	-2.79	-4.7	-45.85	-81.51
Sale of Property, Plant & Equipment	0.1	0.29	0.16	0.06	0.03
Cash Acquisitions	-	-	-	-62.18	-3.19
Divestitures	-	-5.63	-	-	-
Investment in Securities	227.9	19.6	-281.61	-315.18	109.42
Other Investing Activities	22.76	27.67	30.57	22.47	6.3
Investing Cash Flow	249.2	39.14	-255.58	-400.69	31.05
Long-Term Debt Repaid	-	-7.46	-12.65	-8.85	-8.67
Net Debt Issued (Repaid)	-	-7.46	-12.65	-8.85	-8.67
Repurchase of Common Stock	-	-72.31	-	-	-160.42
Common Dividends Paid	-123.39	-138.81	-126.75	-95.06	-99.82
Other Financing Activities	-9.01	-2.81	-2.9	-3.48	-7.34
Financing Cash Flow	-132.39	-221.39	-142.3	-107.39	-276.25
Foreign Exchange Rate Adjustments	-3.73	-0.3	3.55	7.9	-6.56
Net Cash Flow	78.66	-145.27	-220.3	-305.82	-68.31
Free Cash Flow	-35.98	34.49	169.33	148.5	101.95
Free Cash Flow Growth	-	-79.63%	14.03%	45.66%	-24.77%
Free Cash Flow Margin	-5.57%	4.20%	18.80%	15.84%	11.06%
Free Cash Flow Per Share	-0.23	0.21	1.04	0.91	0.62
Cash Income Tax Paid	32.99	44.26	64.24	53.23	69.2
Levered Free Cash Flow	27.23	78.98	152.66	66.01	96.56
Unlevered Free Cash Flow	27.23	79.39	153.38	67.17	97.27
Change in Working Capital	-131.41	-98.32	12.15	33	4.07

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