Netac Technology Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Net Income	-59.51	-99.25	-43.76	62.13	68.85	70.65
Depreciation & Amortization	14.9	14.9	20.59	11.17	14.82	11.33
Other Amortization	8.15	8.15	2.07	0.62	0.6	0.54
Loss (Gain) From Sale of Assets	0.25	0.25	-0.33	-0.02	-	-
Asset Writedown & Restructuring Costs	38.33	38.33	2.75	-2.77	8.84	10.3
Loss (Gain) From Sale of Investments	1.2	1.2	-1.01	-2.62	-18.07	-15.8
Other Operating Activities	-172.38	-2.97	-0.64	0.4	0.66	5.17
Change in Accounts Receivable	62.69	62.69	-16.98	1.3	-6.95	-29.87
Change in Inventory	84.18	84.18	-72.69	38.28	-22.63	-67.86
Change in Accounts Payable	-128.89	-128.89	25.4	28.15	17.22	34.73
Operating Cash Flow	-152.6	-22.94	-85.43	136.1	62.96	19.09
Operating Cash Flow Growth	-	-	-	116.18%	229.71%	-
Capital Expenditures	-10.96	-22.42	-27.6	-8.78	-4.92	-2.87
Sale of Property, Plant & Equipment	0.02	0.02	0.01	0.03	0	0
Investment in Securities	-	-2.04	326.2	149.6	-27.6	-
Other Investing Activities	0.84	7.32	11.2	15.02	18.13	16.48
Investing Cash Flow	-10.1	-17.13	309.8	155.88	-14.39	13.61
Long-Term Debt Issued	-	147	46	-	-	-
Long-Term Debt Repaid	-	-122.04	-8.05	-5.29	-3.45	-
Net Debt Issued (Repaid)	78.56	24.96	37.95	-5.29	-3.45	-
Common Dividends Paid	-4.82	-3.78	-10.02	-10.02	-10.02	-4.01
Other Financing Activities	4.43	-	-	-	-	0.26
Financing Cash Flow	78.17	21.18	27.93	-15.31	-13.47	-3.75
Foreign Exchange Rate Adjustments	5.85	0.24	-18.03	4.47	-0.35	-5.17
Net Cash Flow	-78.68	-18.64	234.26	281.13	34.75	23.79
Free Cash Flow	-163.57	-45.36	-113.04	127.32	58.03	16.23
Free Cash Flow Growth	-	-	-	119.39%	257.68%	-
Free Cash Flow Margin	-15.78%	-5.47%	-10.39%	7.18%	3.03%	1.09%
Free Cash Flow Per Share	-0.82	-0.23	-0.56	0.64	0.29	0.08
Cash Income Tax Paid	-	-37.13	-38.19	-15.91	-63.93	-10.87
Levered Free Cash Flow	-178.72	-0.88	-109.78	91.66	43.61	8.19
Unlevered Free Cash Flow	-177.12	2.01	-109.1	91.88	43.81	8.19
Change in Working Capital	16.46	16.46	-65.11	67.19	-12.73	-63.1

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