Elong Power Holding Limited (ELPW)

Elong Power Holding Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Net Income	-5.57	-30.11	-7.45	-9.77
Depreciation & Amortization	1.66	3.3	2.99	3.94
Loss (Gain) From Sale of Assets	-0.37	0.05	-	0.39
Asset Writedown & Restructuring Costs	0.53	10.35	-	-
Loss (Gain) From Sale of Investments	-0.14	-0.03	-	-
Stock-Based Compensation	-	9	-	-
Provision & Write-off of Bad Debts	0.43	2.76	-0.3	1.21
Other Operating Activities	0.25	-0.19	0.23	0.58
Change in Accounts Receivable	-1	-0.29	0.53	0.11
Change in Inventory	1.17	0.91	1.26	2.7
Change in Accounts Payable	0.87	-0.07	-1.9	-4.25
Change in Unearned Revenue	1.79	0.09	-1.58	4.36
Change in Other Net Operating Assets	-2.29	1.41	0.52	-3.88
Operating Cash Flow	-2.66	-2.82	-5.69	-4.6
Capital Expenditures	-0.16	-0	-0.55	-1.15
Sale of Property, Plant & Equipment	-	-	-	0.08
Investment in Securities	-	-7	-	-
Other Investing Activities	-	-0.78	-	-
Investing Cash Flow	-0.16	-7.78	-0.55	-1.07
Short-Term Debt Issued	4.43	4.36	2.58	1.86
Long-Term Debt Issued	-	7	0.99	0.74
Total Debt Issued	4.43	11.36	3.56	2.6
Short-Term Debt Repaid	-1.33	-0.53	-0.48	-4.47
Long-Term Debt Repaid	-	-0.24	-0.95	-5.05
Total Debt Repaid	-1.33	-0.77	-1.43	-9.52
Net Debt Issued (Repaid)	3.1	10.59	2.13	-6.92
Issuance of Common Stock	-	0	4.24	11.14
Financing Cash Flow	3.1	10.6	6.37	4.22
Foreign Exchange Rate Adjustments	-0.02	0.01	-0.98	1.27
Net Cash Flow	0.25	0.01	-0.86	-0.19
Free Cash Flow	-2.83	-2.82	-6.24	-5.76
Free Cash Flow Margin	-137.59%	-	-	-84.45%
Free Cash Flow Per Share	-72.62	-79.18	-177.54	-163.72
Cash Interest Paid	-	0.02	0.06	0.45
Cash Income Tax Paid	-	-	0	-
Levered Free Cash Flow	-2.49	14.98	-	-
Unlevered Free Cash Flow	-2.2	14.98	-	-
Change in Working Capital	0.55	2.05	-1.17	-0.96

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q