Lontium Semiconductor 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	171.92	144.41	102.7	69.21	84.07
Depreciation & Amortization	28.3	18.27	18.81	12.98	11.56
Other Amortization	0.29	2.94	1.04	3.47	1.22
Loss (Gain) From Sale of Assets	0	-0.03	-	-	-
Asset Writedown & Restructuring Costs	-1.86	2.92	-0.01	0.01	0.01
Loss (Gain) From Sale of Investments	-18.24	-24.88	-28.66	-3.09	-3.68
Provision & Write-off of Bad Debts	-	1.49	0.14	0.12	-0.02
Other Operating Activities	2.23	0.04	0.06	6.11	3.03
Change in Accounts Receivable	-48.01	-7.16	-19.42	7.09	-10.05
Change in Inventory	-50.97	-44.61	11.8	-49.17	-16.85
Change in Accounts Payable	25.18	12.36	13.57	-10.1	20.57
Change in Other Net Operating Assets	3.71	13.59	1.11	1.3	2.41
Operating Cash Flow	112.41	116.89	103.41	37.43	92.03
Operating Cash Flow Growth	-3.83%	13.03%	176.30%	-59.33%	64.04%
Capital Expenditures	-84.72	-28.77	-33.59	-12.59	-93.38
Sale of Property, Plant & Equipment	0.04	0	0	0	0
Investment in Securities	102.14	282.51	-1,041	2.58	23.3
Other Investing Activities	26.27	32.67	11.48	0.58	0.44
Investing Cash Flow	43.73	286.41	-1,063	-9.43	-69.64
Long-Term Debt Repaid	-	-0.56	-0.56	-0.69	-0.69
Net Debt Issued (Repaid)	-	-0.56	-0.56	-0.69	-0.69
Issuance of Common Stock	21.99	0.42	1,052	-	-
Repurchase of Common Stock	-	-59.21	-	-	-
Common Dividends Paid	-70.99	-96.47	-20.78	-29.61	-12.99
Other Financing Activities	-8.84	-	-21.96	-3.6	-1.5
Financing Cash Flow	-57.84	-155.82	1,009	-33.9	-15.18
Foreign Exchange Rate Adjustments	-0.95	0.11	0.28	1.25	-0.87
Net Cash Flow	97.36	247.59	49.53	-4.65	6.34
Free Cash Flow	27.7	88.12	69.83	24.84	-1.36
Free Cash Flow Growth	-68.57%	26.20%	181.14%	-	-
Free Cash Flow Margin	4.87%	18.91%	21.61%	10.31%	-0.58%
Free Cash Flow Per Share	0.21	0.67	0.55	0.25	-0.01
Cash Income Tax Paid	14.64	-0.66	5.96	2.04	7.51
Levered Free Cash Flow	-31.36	40.48	37.39	-6.33	-47.56
Unlevered Free Cash Flow	-31.36	40.5	37.42	-6.32	-47.53
Change in Working Capital	-70.22	-28.27	9.33	-51.37	-4.16

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