Modern Avenue Group 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	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Net Income	-44.91	-62.1	-89.05	-41.4	-39.48
Depreciation & Amortization	25.52	25.27	26.71	26.36	18.31
Other Amortization	10.71	15.28	17.9	10.48	22.88
Loss (Gain) From Sale of Assets	-9.39	-4.84	0	0	-2.93
Asset Writedown & Restructuring Costs	28.15	-25.91	86.8	59.96	0.38
Loss (Gain) From Sale of Investments	-6.32	0.91	-4.67	0.24	-3.04
Other Operating Activities	3.09	3.02	1.97	1.31	84.09
Change in Accounts Receivable	-8.28	23.8	29.39	9.27	228.75
Change in Inventory	-11.93	68.15	69.63	-16.04	-11.48
Change in Accounts Payable	-68.14	-27.07	-107.42	-69.02	-141.82
Change in Other Net Operating Assets	-	-	-	-	-50.55
Operating Cash Flow	-83.52	16.52	31.26	3.78	162.67
Operating Cash Flow Growth	-	-47.15%	725.92%	-97.67%	-
Capital Expenditures	-11.22	-15.05	-19.54	-19.34	-6.31
Sale of Property, Plant & Equipment	37.8	0.12	0.02	0.02	0.07
Investment in Securities	100.08	23	22	-170	-240
Other Investing Activities	1.73	4.9	3.66	0.64	1.25
Investing Cash Flow	128.39	12.97	6.14	-188.68	-242.75
Long-Term Debt Issued	54	-	-	-	-
Long-Term Debt Repaid	-27.51	-25.81	-25.27	-16.53	-12.07
Net Debt Issued (Repaid)	26.49	-25.81	-25.27	-16.53	-12.07
Common Dividends Paid	-1.43	-	-	-	-
Other Financing Activities	102.42	20	-	-	-0.94
Financing Cash Flow	127.48	-5.81	-25.27	-16.53	-13.01
Foreign Exchange Rate Adjustments	-0.11	1.17	1.35	5.12	-4.15
Net Cash Flow	172.24	24.84	13.49	-196.3	-97.24
Free Cash Flow	-94.74	1.47	11.72	-15.55	156.36
Free Cash Flow Growth	-	-87.46%	-	-	-
Free Cash Flow Margin	-15.70%	0.68%	4.05%	-6.77%	40.59%
Free Cash Flow Per Share	-0.13	0.00	0.02	-0.02	0.22
Cash Interest Paid	-	-	-	-	1.94
Cash Income Tax Paid	2.25	1.99	3.18	2.73	27.77
Levered Free Cash Flow	-24.59	0.33	57.46	7.36	-37.97
Unlevered Free Cash Flow	-24.59	2.1	60.34	9.81	-36.76
Change in Working Capital	-90.36	64.89	-8.4	-53.16	82.47

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