Easou Technology Holdings 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	4.93	-2.09	24.97	44.39	49.98
Depreciation & Amortization	24.81	23.3	24.34	20.53	21.85
Loss (Gain) From Sale of Assets	0.61	0.61	0.55	0.28	0.58
Asset Writedown & Restructuring Costs	6	6	-	-	-
Loss (Gain) From Sale of Investments	-9.66	-9.35	10.93	5.9	-
Loss (Gain) on Equity Investments	0.13	0.07	-	-	-
Provision & Write-off of Bad Debts	0.32	1	0.38	2.02	0.85
Other Operating Activities	-3.4	-2.11	1.06	-2.36	-5.99
Change in Accounts Receivable	-19.96	-64.06	-34.85	-42.72	-27.64
Change in Accounts Payable	-3.04	-3.47	3.75	-3.97	4.1
Change in Unearned Revenue	-1.12	1.75	-2.14	-3.8	-13.84
Change in Other Net Operating Assets	-49.84	-46.1	-58.48	-14.19	21.06
Operating Cash Flow	-49.02	-94.47	-29.5	6.07	50.95
Operating Cash Flow Growth	-	-	-	-88.09%	-
Capital Expenditures	-7.22	-7.16	-11.72	-0.08	-5.21
Sale (Purchase) of Intangibles	-15.18	-6.55	-36.49	-11.79	-21.68
Investment in Securities	11.77	10.16	-79.7	-11.19	-
Other Investing Activities	8.08	-5.82	0.87	2.36	4.46
Investing Cash Flow	-2.55	-9.37	-127.04	-20.7	-22.43
Short-Term Debt Issued	-	266.33	142.9	112.1	-
Total Debt Issued	185.3	266.33	142.9	112.1	-
Short-Term Debt Repaid	-	-158.18	-147.7	-22.4	-20
Long-Term Debt Repaid	-	-0.16	-0.17	-0.18	-0.77
Total Debt Repaid	-181.28	-158.34	-147.87	-22.58	-20.77
Net Debt Issued (Repaid)	4.01	107.99	-4.97	89.52	-20.77
Issuance of Common Stock	169.47	80.24	11.16	-	-
Common Dividends Paid	-	-	-468.18	-137.7	-
Other Financing Activities	-3.26	-6.37	-	-	0.5
Financing Cash Flow	170.23	181.85	97.49	-48.18	-20.27
Foreign Exchange Rate Adjustments	-2.56	-6.26	-4.02	-	-
Net Cash Flow	116.1	71.77	-63.07	-62.81	8.26
Free Cash Flow	-56.23	-101.63	-41.22	5.99	45.74
Free Cash Flow Growth	-	-	-	-86.90%	-
Free Cash Flow Margin	-7.94%	-16.82%	-7.37%	1.31%	10.56%
Free Cash Flow Per Share	-0.17	-0.32	-0.14	-	-
Cash Interest Paid	6.75	5.15	8.44	2.13	0.31
Cash Income Tax Paid	1.04	0.5	-0.81	0.35	1.72
Levered Free Cash Flow	-69.87	-101.86	-91.92	-24.87	-
Unlevered Free Cash Flow	-65.66	-98.64	-86.64	-23.54	-
Change in Working Capital	-73.95	-111.88	-91.72	-64.68	-16.32

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.