Tibet Development 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Net Income	266.54	265.91	26.2	-25.77	-78.93	-14.37
Depreciation & Amortization	16.72	16.72	15.39	18.22	14.76	13.34
Other Amortization	1.05	1.05	0.64	-	-	-
Loss (Gain) From Sale of Assets	-0.02	-0.02	0.24	-	-	-
Asset Writedown & Restructuring Costs	-182.53	-182.53	-	-	91.98	26.25
Loss (Gain) From Sale of Investments	4.52	4.52	7.84	8.97	9.76	10.56
Provision & Write-off of Bad Debts	-	-	-	-1.4	-	-
Other Operating Activities	-14.65	0.5	51.49	55.4	2.87	47.35
Change in Accounts Receivable	-2.17	-2.17	1.86	457.8	50.41	-19.86
Change in Inventory	2.93	2.93	-3.6	-18.71	10.06	-2.32
Change in Accounts Payable	12.49	12.49	0.42	-416.24	5.63	-21.9
Change in Other Net Operating Assets	-	-	-	8	-	-
Operating Cash Flow	118.05	132.56	100.47	87.92	98.81	36.17
Operating Cash Flow Growth	-5.12%	31.94%	14.28%	-11.02%	173.20%	-
Capital Expenditures	-65.23	-55.21	-26.15	-63.66	-28.74	-0.07
Sale of Property, Plant & Equipment	0.02	0.02	0.09	0.43	-	-
Investment in Securities	10.51	11.17	-	-	-	-5
Other Investing Activities	-110.61	-110.61	-	438.35	-	-
Investing Cash Flow	-165.31	-154.62	-26.06	375.11	-28.74	-5.07
Long-Term Debt Repaid	-	-	-	-	-9.01	-31.86
Net Debt Issued (Repaid)	-	-	-	-	-9.01	-31.86
Issuance of Common Stock	-	182	-	-	-	-
Common Dividends Paid	-100	-100	-	-	-	-
Other Financing Activities	-1.37	-1.11	-	-8	-	-
Financing Cash Flow	-101.37	80.89	-	-8	-9.01	-31.86
Net Cash Flow	-148.64	58.83	74.41	455.03	61.06	-0.77
Free Cash Flow	52.81	77.35	74.32	24.26	70.07	36.1
Free Cash Flow Growth	-48.21%	4.08%	206.37%	-65.38%	94.13%	-
Free Cash Flow Margin	12.34%	17.85%	17.63%	7.20%	25.30%	9.19%
Free Cash Flow Per Share	0.20	0.29	0.28	0.09	0.27	0.13
Cash Income Tax Paid	37	40.72	37.6	16.81	20.27	32
Levered Free Cash Flow	200.06	209.34	51.33	392.88	42.56	10.56
Unlevered Free Cash Flow	200.06	209.34	51.68	406.71	65.06	33.06
Change in Working Capital	26.42	26.42	-1.32	32.51	58.37	-46.96

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