Linktel Technologies 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	103.09	92.95	26.48	113.21	105.9
Depreciation & Amortization	59.36	62.06	55.65	37.95	26.86
Other Amortization	3.05	6.31	2.48	1.56	0.35
Loss (Gain) From Sale of Assets	-0.31	-3.64	-0.01	0.01	-0
Asset Writedown & Restructuring Costs	121	4.76	2.37	4.54	25.49
Loss (Gain) From Sale of Investments	-2.78	-9.49	-10.04	-1.73	-2.18
Provision & Write-off of Bad Debts	-	-6.48	-0.51	0.12	-
Other Operating Activities	18.26	63.48	40.77	26.2	4.25
Change in Accounts Receivable	-142.05	22.11	-93.78	4.53	-41.29
Change in Inventory	-544.37	-237.48	-63.05	-82.9	-92.27
Change in Accounts Payable	181.91	121.83	162.53	-37.45	29.58
Change in Other Net Operating Assets	28.73	-	-	12.01	24.02
Operating Cash Flow	-206.2	118.72	118.5	76.62	79
Operating Cash Flow Growth	-	0.19%	54.66%	-3.02%	1027.95%
Capital Expenditures	-441.42	-170.54	-418.37	-182.63	-63.91
Sale of Property, Plant & Equipment	0.29	3.92	0.02	0	0.02
Investment in Securities	122.5	-98	-100	-200	-
Other Investing Activities	13.51	8.56	7.06	0.85	2.22
Investing Cash Flow	-305.11	-256.06	-511.29	-381.77	-61.67
Short-Term Debt Issued	-	370	149	149	-
Long-Term Debt Issued	872.84	-	-	-	-
Total Debt Issued	872.84	370	149	149	-
Short-Term Debt Repaid	-	-189	-89	-76.89	-
Long-Term Debt Repaid	-360.23	-1.04	-2.78	-3.9	-31.66
Total Debt Repaid	-360.23	-190.04	-91.78	-80.8	-31.66
Net Debt Issued (Repaid)	512.61	179.96	57.22	68.2	-31.66
Issuance of Common Stock	-	-	-	676	-
Common Dividends Paid	-35.97	-12.31	-17.48	-2.54	-1.35
Other Financing Activities	-6.57	-	-	-20.97	-1.65
Financing Cash Flow	470.07	167.65	39.74	720.69	-34.66
Foreign Exchange Rate Adjustments	-2.75	6.27	1.38	3.8	-2.79
Net Cash Flow	-43.99	36.58	-351.67	419.34	-20.12
Free Cash Flow	-647.61	-51.82	-299.87	-106.01	15.1
Free Cash Flow Margin	-51.50%	-5.82%	-49.50%	-12.85%	2.16%
Free Cash Flow Per Share	-4.97	-0.40	-2.31	-1.01	0.15
Cash Income Tax Paid	-105.53	-91.69	-47.3	-55.01	-38.79
Levered Free Cash Flow	-749.91	-31.41	-387.37	-150.68	-28.8
Unlevered Free Cash Flow	-749.91	-27.6	-385.33	-148.78	-27.89
Change in Working Capital	-507.86	-91.21	1.31	-105.23	-81.67

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