Token Cat 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	4.54	-375.98	-165.94	-166.49	-101.95
Depreciation & Amortization	-	-	-	4.24	7.41
Stock-Based Compensation	24.56	28.39	9.55	10.28	9.8
Other Adjustments	-77.01	57.07	-20.73	80.3	19.85
Change in Receivables	-6.52	9.8	-	-1.13	6.5
Changes in Accounts Payable	6.5	-	-	-15.92	7.78
Changes in Accrued Expenses	1.21	0.81	-	-6.93	-12.98
Changes in Income Taxes Payable	-6.85	0.1	0.11	-	-
Changes in Unearned Revenue	0.19	-	-	-14.07	-6.07
Changes in Other Operating Activities	-160.98	-36.61	-60.66	0.03	-22.6
Operating Cash Flow	-176.36	-34.72	-74.89	-109.68	-92.26
Capital Expenditures	-	-	-	-0.21	-0.97
Purchases of Investments	-	-	-	-	-2.25
Proceeds from Sale of Investments	-	-	-	-	51.07
Proceeds from Business Divestments	-4.9	-	-	-	-
Other Investing Activities	-	-0.02	-	-	-
Investing Cash Flow	-4.9	-0.02	-	-0.21	47.86
Short-Term Debt Issued	-	-	-	6.17	10
Short-Term Debt Repaid	-	-	-	-8.45	-3
Net Short-Term Debt Issued (Repaid)	-	-	-	-2.29	7
Issuance of Common Stock	165.04	7.11	-	93.53	-
Net Common Stock Issued (Repurchased)	165.04	7.11	-	93.53	-
Other Financing Activities	-1.45	23.05	13.97	-	-
Financing Cash Flow	163.59	30.16	13.97	91.24	7
Effect of Exchange Rate Changes on Cash and Cash Equivalents	8.32	-1.07	0.07	-1.81	-5.05
Net Cash Flow	-9.36	-5.65	-60.85	-20.46	-42.45
Free Cash Flow	-176.36	-34.72	-74.89	-109.89	-93.22
FCF Margin	-2979.12%	-	-	-59.99%	-26.07%
Free Cash Flow Per Share	-74.38	-16.02	-44.18	-82.54	-72.93
Levered Free Cash Flow	-197.92	-317.42	-223.33	-201.64	-122.37
Unlevered Free Cash Flow	-194.4	-73.28	-85.09	-148.37	-138.27

SEC Filings: 10-K · 10-Q