Hangzhou EZVIZ Network 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	-	503.93	563.16	333.49	450.71
Depreciation & Amortization	-	98.69	93.46	83.83	48.1
Other Amortization	-	7.31	6.02	1.66	1.26
Loss (Gain) From Sale of Assets	-	-0.97	-0.19	0.02	0.01
Asset Writedown & Restructuring Costs	-	0.27	4.83	0.36	-
Loss (Gain) From Sale of Investments	-	-0.87	-	-	0.74
Stock-Based Compensation	-	6.99	10.34	5.57	43.36
Provision & Write-off of Bad Debts	-	-0.25	3.03	3.09	5.58
Other Operating Activities	-	7.93	15.8	35.12	20.63
Change in Accounts Receivable	-	-240.7	-183.68	43.05	-184.45
Change in Inventory	-	-83.71	-115.65	400.35	-440.58
Change in Accounts Payable	-	153.37	496.33	-136.8	184.66
Change in Unearned Revenue	-	104.01	106.17	-0.14	203.74
Operating Cash Flow	-	548.39	969.52	735.56	289.04
Operating Cash Flow Growth	-	-43.44%	31.81%	154.48%	-
Capital Expenditures	-	-612.01	-790.64	-337.11	-377.32
Sale of Property, Plant & Equipment	-	0.32	0.33	0.27	0.21
Divestitures	-	-	-	-	-5.68
Other Investing Activities	-	0.87	-	-	0.2
Investing Cash Flow	-	-610.83	-790.31	-336.84	-382.58
Long-Term Debt Issued	-	11.21	92.53	429.81	350
Long-Term Debt Repaid	-	-362.76	-247.64	-387.67	-24.61
Net Debt Issued (Repaid)	-	-351.56	-155.12	42.14	325.39
Issuance of Common Stock	-	-	-	3,147	-
Common Dividends Paid	-	-292.34	-183.95	-12.9	-1.21
Other Financing Activities	-	2.09	-12.5	-8.4	-10.45
Financing Cash Flow	-	-641.8	-351.56	3,168	313.73
Foreign Exchange Rate Adjustments	-	-1.1	2.65	6.85	-2.99
Net Cash Flow	-	-705.34	-169.7	3,574	217.2
Free Cash Flow	-	-63.63	178.88	398.45	-88.27
Free Cash Flow Growth	-	-	-55.11%	-	-
Free Cash Flow Margin	-	-1.17%	3.69%	9.25%	-2.08%
Free Cash Flow Per Share	-	-0.08	0.23	0.63	-0.14
Cash Income Tax Paid	-	38.96	78.24	179.9	-65.08
Levered Free Cash Flow	-	-280.3	29.53	247.16	-336.1
Unlevered Free Cash Flow	-	-276.4	34.17	255.38	-333.65
Change in Working Capital	-	-74.64	273.06	272.41	-281.36

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