Guangzhou S.P.I Design 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	Jan '22 Jan 1, 2022
Net Income	-24.49	28.62	-108.34	-122.48	51.85
Depreciation & Amortization	19.7	17.71	23	26.38	24.41
Other Amortization	1.75	5.03	4.16	7.74	4.97
Loss (Gain) From Sale of Assets	-0.01	-1.58	-2.29	-0.93	-0.05
Asset Writedown & Restructuring Costs	10.4	1	5.94	0.07	0
Loss (Gain) From Sale of Investments	-4.17	-9.63	-16.44	-17.17	-6.83
Provision & Write-off of Bad Debts	-	54	85.17	72.97	56.44
Other Operating Activities	48.16	1.14	2.2	-4.76	12.35
Change in Accounts Receivable	-82.8	-130.04	14.39	-15.44	-199.06
Change in Inventory	-6.7	-3.3	-	-	-
Change in Accounts Payable	25	9.34	-12.09	-21.31	-28.56
Change in Other Net Operating Assets	3.79	1.2	0.56	0.98	1.16
Operating Cash Flow	-12.22	-21.12	7.87	-99.14	-91.95
Capital Expenditures	-8.54	-8.33	-69.71	-26.51	-26.22
Sale of Property, Plant & Equipment	1.04	2.6	2.16	0.25	0.08
Cash Acquisitions	-2.24	-5.01	-	-	-7.27
Divestitures	-	-	-	7.2	-
Investment in Securities	-30.01	130	281.44	153.05	-565
Other Investing Activities	2	7.29	14.21	16.53	0.32
Investing Cash Flow	-37.75	126.56	228.1	150.51	-598.09
Short-Term Debt Issued	-	31.2	31.5	54.4	10
Long-Term Debt Issued	99.27	-	-	-	-
Total Debt Issued	99.27	31.2	31.5	54.4	10
Short-Term Debt Repaid	-	-29.94	-58.9	-25.5	-20
Long-Term Debt Repaid	-20.57	-11.43	-14.93	-22.34	-21.77
Total Debt Repaid	-20.57	-41.37	-73.83	-47.84	-41.77
Net Debt Issued (Repaid)	78.7	-10.17	-42.33	6.56	-31.77
Issuance of Common Stock	57.56	-	-	-	718.78
Common Dividends Paid	-1.96	-0.61	-0.86	-0.7	-0.49
Other Financing Activities	-10.08	-	0.48	0.25	-20.68
Financing Cash Flow	124.21	-10.78	-42.72	6.11	665.84
Foreign Exchange Rate Adjustments	-0.02	-	-	-	-
Net Cash Flow	74.22	94.66	193.26	57.48	-24.2
Free Cash Flow	-20.76	-29.45	-61.83	-125.65	-118.17
Free Cash Flow Margin	-4.39%	-6.41%	-18.56%	-38.01%	-20.04%
Free Cash Flow Per Share	-0.23	-0.32	-0.69	-1.39	-1.57
Cash Income Tax Paid	21.57	18.29	9.48	26.18	32.91
Levered Free Cash Flow	16.42	-39.6	-26.7	-69.11	-110.88
Unlevered Free Cash Flow	16.42	-38.5	-25.41	-66.67	-107.89
Change in Working Capital	-63.56	-117.42	14.47	-60.96	-235.11

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