Beijing JCZ Technology Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	39.53	30.5	42.22	39.08	52.78	40.2
Depreciation & Amortization	7.63	7.63	7.23	6.26	4.34	2.28
Other Amortization	1.53	1.53	1.49	0.78	0.34	0.03
Loss (Gain) From Sale of Assets	0.02	0.02	0.04	-0.08	-	-0.01
Asset Writedown & Restructuring Costs	0.01	0.01	0.01	0	1.01	0.22
Loss (Gain) From Sale of Investments	-14.34	-14.34	-10.01	-0.23	0.41	0.15
Provision & Write-off of Bad Debts	-0.66	-0.66	0.97	0.95	1.2	0.29
Other Operating Activities	2.51	2.22	-0.31	1.17	0.11	0.19
Change in Accounts Receivable	9.16	9.16	-22.99	-6.33	-19.69	-16.89
Change in Inventory	1.72	1.72	-1.11	-19.64	-18.13	-1.4
Change in Accounts Payable	-5.98	-5.98	2.92	-0.21	9.09	1.93
Change in Other Net Operating Assets	-3.66	-3.66	3.66	-	-	-
Operating Cash Flow	30.84	21.52	20.5	18.13	30.13	26.47
Operating Cash Flow Growth	40.94%	4.98%	13.11%	-39.84%	13.84%	10.04%
Capital Expenditures	-50.19	-81.81	-36.09	-4.5	-7.7	-1.23
Sale of Property, Plant & Equipment	0.04	0.04	0.02	0.01	-	0.02
Cash Acquisitions	-	-	0.83	-	-	-
Investment in Securities	113.79	-14	210	-229.14	-	-20.73
Other Investing Activities	11.37	11	9.8	-	-	-0.18
Investing Cash Flow	75	-84.77	184.57	-233.64	-7.7	-22.11
Long-Term Debt Repaid	-	-3.18	-2.49	-2.27	-1.35	-
Net Debt Issued (Repaid)	-3.18	-3.18	-2.49	-2.27	-1.35	-
Issuance of Common Stock	-	-	-	-	-	47.88
Repurchase of Common Stock	-30.01	-30.01	-	-	-	-
Common Dividends Paid	-6.56	-10.22	-20.53	-	-	-
Other Financing Activities	47.09	-	-	605.08	-3.62	-0.1
Financing Cash Flow	7.35	-43.4	-23.02	602.82	-4.97	47.78
Foreign Exchange Rate Adjustments	0.29	0.43	0.21	0.34	-0.13	-0.19
Net Cash Flow	113.49	-106.21	182.26	387.65	17.33	51.95
Free Cash Flow	-19.35	-60.28	-15.59	13.62	22.43	25.24
Free Cash Flow Growth	-	-	-	-39.25%	-11.14%	41.93%
Free Cash Flow Margin	-8.15%	-28.42%	-7.09%	6.88%	11.06%	18.68%
Free Cash Flow Per Share	-0.18	-0.59	-0.15	0.17	0.29	0.34
Cash Income Tax Paid	11.91	9.46	7.97	5.6	14.43	6.39
Levered Free Cash Flow	1.24	-61.49	-23.25	0.05	6.6	11.74
Unlevered Free Cash Flow	1.28	-61.43	-23.15	0.16	6.68	11.74
Change in Working Capital	-5.37	-5.37	-21.13	-29.81	-30.05	-16.88

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.