DDC Enterprise Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020
Period Ending	Sep '23 Sep 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-	-122.25	-458.68	-114.44
Depreciation & Amortization	-	3.54	5.11	6.32
Loss (Gain) From Sale of Assets	-	-13.53	-0.01	1.4
Loss (Gain) From Sale of Investments	-	22.71	-	-
Stock-Based Compensation	-	38.99	-	-
Provision & Write-off of Bad Debts	-	5.33	4.32	-
Other Operating Activities	-	23.78	341.75	17.31
Change in Accounts Receivable	-	-21.01	-2.73	7.88
Change in Inventory	-	3.22	-5.84	2.85
Change in Accounts Payable	-	0.67	3.59	-0.51
Change in Unearned Revenue	-	4.94	-0.36	-0.1
Change in Other Net Operating Assets	-	16.52	21.43	30.54
Operating Cash Flow	-	-37.08	-91.43	-48.75
Capital Expenditures	-	-0.19	-0.18	-0.55
Sale of Property, Plant & Equipment	-	-	0.02	-
Cash Acquisitions	-	0.22	-12.85	-
Divestitures	-	-0.13	-	-
Investment in Securities	-	-0.35	-5.35	-2.46
Investing Cash Flow	-	-0.44	-8.36	-13.01
Short-Term Debt Issued	-	40.16	79.01	71.1
Long-Term Debt Issued	-	32.21	38.42	42.48
Total Debt Issued	-	72.37	117.42	113.58
Short-Term Debt Repaid	-	-19.78	-77.26	-57.11
Long-Term Debt Repaid	-	-0.65	-6.63	-5.95
Total Debt Repaid	-	-20.43	-83.89	-63.06
Net Debt Issued (Repaid)	-	51.94	33.54	50.52
Other Financing Activities	-	-0.59	0.51	0.67
Financing Cash Flow	-	51.35	115.76	76.85
Foreign Exchange Rate Adjustments	-	5.83	2.65	-3.23
Net Cash Flow	-	19.65	18.63	11.86
Free Cash Flow	-	-37.27	-91.6	-49.3
Free Cash Flow Margin	-	-20.76%	-44.65%	-29.15%
Free Cash Flow Per Share	-	-5.88	-16.06	-28.17
Cash Interest Paid	-	4.91	3.75	6.55
Cash Income Tax Paid	-	0.24	0.02	0
Levered Free Cash Flow	-	-14.86	-88.77	-
Unlevered Free Cash Flow	-	4.41	-74.49	-
Change in Net Working Capital	-	-12.13	7.87	-

Source: S&P Capital IQ. Standard template. Financial Sources.