MLOptic 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	46.33	35.52	46.72	59.01	47.19
Depreciation & Amortization	73.41	44.5	29.33	23.68	19.23
Other Amortization	4.53	5.52	8.14	7.9	6.5
Loss (Gain) From Sale of Assets	-0.65	-0.08	-	-	0.03
Asset Writedown & Restructuring Costs	33.7	-0.27	-6.41	0.01	0.06
Loss (Gain) From Sale of Investments	-3.26	-4.69	-4.62	2.69	-0.04
Provision & Write-off of Bad Debts	-	2.07	3.06	1.67	-0.23
Other Operating Activities	12.83	21.02	13.38	7.36	13.39
Change in Accounts Receivable	-93.16	-18.69	-29.67	-18.58	15.91
Change in Inventory	-76.84	-61.84	-48.88	-22.79	-33.11
Change in Accounts Payable	84.97	-13.08	41.18	8.01	19.87
Change in Other Net Operating Assets	-	5.73	5.81	5.82	0.08
Operating Cash Flow	73.43	9.85	57.54	75.07	87.56
Operating Cash Flow Growth	645.82%	-82.89%	-23.34%	-14.27%	125.36%
Capital Expenditures	-180.98	-278.45	-279.07	-85.91	-58.54
Sale of Property, Plant & Equipment	0.14	0.11	-	-	0.06
Investment in Securities	-363	233.1	-399.23	-13.12	-0.09
Other Investing Activities	2.08	11.13	3.58	-2.21	-0.81
Investing Cash Flow	-541.77	-34.11	-674.72	-101.25	-59.38
Long-Term Debt Issued	783.26	149.29	22	90.77	142.44
Long-Term Debt Repaid	-199.98	-57.29	-89.51	-81.3	-151.06
Net Debt Issued (Repaid)	583.29	92	-67.51	9.47	-8.62
Issuance of Common Stock	-	-	836.28	-	-
Repurchase of Common Stock	-	-26.93	-	-	-
Common Dividends Paid	-21.06	-37.12	-38.3	-11.52	-12.19
Dividends Paid	-21.06	-37.12	-38.3	-11.52	-12.19
Other Financing Activities	-7.49	-	-20.41	-1.16	-1.61
Financing Cash Flow	554.74	27.95	710.06	-3.21	-22.42
Foreign Exchange Rate Adjustments	-0.28	0.45	2.04	10.44	-0.53
Net Cash Flow	86.12	4.13	94.92	-18.96	5.23
Free Cash Flow	-107.56	-268.61	-221.53	-10.85	29.01
Free Cash Flow Margin	-15.57%	-53.42%	-48.37%	-2.47%	8.75%
Free Cash Flow Per Share	-2.05	-5.10	-4.47	-0.27	0.73
Cash Income Tax Paid	19.06	-6.64	-28.69	-4.33	9.84
Levered Free Cash Flow	-245.47	-256.01	-263.49	-20.44	-6.57
Unlevered Free Cash Flow	-245.47	-253.76	-262.48	-18.97	-4.51
Change in Working Capital	-93.45	-93.74	-32.06	-27.26	1.44

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