ECARX Holdings Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-127.73	-132.64	-226.78	-184.8	-67.34
Depreciation & Amortization	20.31	12.1	10.81	6.81	5.89
Other Amortization	0.29	0.4	-	19.17	11.61
Loss (Gain) From Sale of Assets	-0.06	0.25	-10.15	-1.42	0.09
Asset Writedown & Restructuring Costs	5.99	6.92	6.09	-	-
Loss (Gain) From Sale of Investments	6.03	3.17	-6.22	-	-
Loss (Gain) on Equity Investments	-5.53	6.07	10.43	0.61	-0.02
Stock-Based Compensation	18.76	24.54	105.21	28.32	1.75
Provision & Write-off of Bad Debts	1.9	1.06	1	-	0.06
Other Operating Activities	-9.52	-10.57	-0.64	23.42	4.32
Change in Accounts Receivable	38.55	-86.38	-44.53	-22.25	76.23
Change in Inventory	-9.97	1.57	0.77	-16.62	-1.42
Change in Accounts Payable	-3.48	55.92	134.18	-31.4	-127.57
Change in Unearned Revenue	-20.31	-36.93	-34.15	54.95	4.37
Change in Other Net Operating Assets	25.82	-19.37	-12.9	-19.63	35.66
Operating Cash Flow	-58.95	-173.88	-66.89	-142.82	-56.37
Capital Expenditures	-15.71	-8.77	-22.8	-13.5	-10.59
Sale of Property, Plant & Equipment	0.22	0.3	0.25	-	-
Cash Acquisitions	-7.75	-	-	-	-
Divestitures	19.28	111.7	-3.14	-1.32	-
Investment in Securities	-5.19	-19.74	-15.65	-180.34	-
Other Investing Activities	0.95	-	-4.05	6.53	-3.37
Investing Cash Flow	-8.21	83.5	-45.39	-188.62	-13.96
Short-Term Debt Issued	301.27	253.85	285.62	156.18	11.64
Long-Term Debt Issued	-	-	76.45	-	-
Total Debt Issued	301.27	253.85	362.07	156.18	11.64
Short-Term Debt Repaid	-259.78	-207.31	-294.61	-24.58	-25.72
Long-Term Debt Repaid	-	-	-	-177.14	-
Total Debt Repaid	-259.78	-207.31	-294.61	-201.72	-25.72
Net Debt Issued (Repaid)	41.49	46.54	67.46	-45.54	-14.08
Issuance of Common Stock	-	-	6.34	-	-
Repurchase of Common Stock	-3	-	-	-	-
Other Financing Activities	-2.65	-4.68	-1.55	-127.52	156.79
Financing Cash Flow	35.85	41.86	95.37	334.16	174.33
Foreign Exchange Rate Adjustments	-0.4	5.85	4.19	-5.04	-1.54
Net Cash Flow	-31.71	-42.67	-12.72	-2.32	102.46
Free Cash Flow	-74.66	-182.65	-89.69	-156.32	-66.96
Free Cash Flow Margin	-9.80%	-27.56%	-17.37%	-35.73%	-19.51%
Free Cash Flow Per Share	-0.22	-0.54	-0.38	-0.66	-0.28
Cash Interest Paid	15.36	9.01	4.19	4.56	0.44
Cash Income Tax Paid	1.75	0.28	-	1.98	0.01
Levered Free Cash Flow	1.02	-7.24	-82.05	-235.35	-
Unlevered Free Cash Flow	12.19	-0.65	-78.01	-238.13	-
Change in Working Capital	30.61	-85.18	43.37	-34.94	-12.73

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

SEC Filings: 10-K · 10-Q