SHA:688373 Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-201.43	-241.61	-440.72	-421.12	-220.3	-226.27
Depreciation & Amortization	14.27	14.27	14.17	14.12	15.3	12.11
Other Amortization	3.79	3.79	3.49	3.71	2.17	1.6
Loss (Gain) From Sale of Assets	-0	-0	-0.03	-0	-0.49	0.02
Loss (Gain) From Sale of Investments	-6.49	-6.49	-17.08	-33.34	-18.49	-10.53
Stock-Based Compensation	14.47	14.47	37.53	37.14	28.22	45.39
Provision & Write-off of Bad Debts	0.25	0.25	0.77	0.33	0.2	0.03
Other Operating Activities	8.52	12.67	12.88	9.18	7.06	5.13
Change in Accounts Receivable	-27.26	-27.26	-24.41	11.47	-58.49	-14.76
Change in Inventory	2.68	2.68	-15.42	-15.63	-10.88	-5.58
Change in Accounts Payable	17.06	17.06	-18.87	66.92	28.71	11.28
Change in Unearned Revenue	-	-	-	-1.85	-13	0.6
Operating Cash Flow	-174.14	-210.18	-447.18	-329.08	-240.01	-180.98
Capital Expenditures	-0.55	-0.55	-0.91	-7.66	-12.18	-22.91
Sale of Property, Plant & Equipment	0	0	0.03	-	1.5	-
Investment in Securities	145.05	159.26	495.51	305.24	-737.6	35
Other Investing Activities	-0.51	6.78	20.17	37.05	14.86	10.11
Investing Cash Flow	143.99	165.49	514.8	334.63	-733.42	22.2
Long-Term Debt Issued	-	205.7	105	60	148.75	53.25
Long-Term Debt Repaid	-	-131.63	-32.34	-75.01	-84.35	-19.33
Net Debt Issued (Repaid)	4.78	74.07	72.66	-15.01	64.4	33.92
Issuance of Common Stock	3.11	3.11	1.98	-	981.77	5.09
Common Dividends Paid	-1.31	-	-6.54	-4.6	-3.3	-0.7
Other Financing Activities	-9.08	-8.88	-	-	-14.72	-10.63
Financing Cash Flow	-2.5	68.31	68.09	-19.61	1,028	27.68
Foreign Exchange Rate Adjustments	-2.27	-2.02	0.14	0.45	1.16	-0.2
Net Cash Flow	-34.92	21.6	135.86	-13.61	55.88	-131.3
Free Cash Flow	-174.69	-210.73	-448.1	-336.74	-252.18	-203.89
Free Cash Flow Margin	-115.99%	-148.64%	-343.97%	-370.96%	-523.13%	-2661.81%
Free Cash Flow Per Share	-0.26	-0.32	-0.68	-0.51	-0.43	-0.39
Cash Interest Paid	8.88	8.88	-	-	-	-
Cash Income Tax Paid	12.33	12.22	27	-9.87	-7.2	0.39
Levered Free Cash Flow	-108.81	-134.74	-286.51	-172.29	-178.87	-141.67
Unlevered Free Cash Flow	-100.75	-126.69	-279.54	-165.95	-173.36	-138.4
Change in Working Capital	-7.52	-7.52	-58.2	60.9	-53.67	-8.47

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