Kingsoft Corporation Limited (FRA:3K1)
Germany flag Germany · Delayed Price · Currency is EUR
3.720
-0.080 (-2.11%)
Last updated: Sep 22, 2025, 8:20 AM CET

Kingsoft Corporation Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,6901,552483.46-6,048395.3310,045
Upgrade
Depreciation & Amortization
207.16207.51219.67248.76191.05478.75
Upgrade
Other Amortization
19.3319.3319.9124.0321.3911.73
Upgrade
Loss (Gain) From Sale of Assets
-0.260.012.98-32.95-0.230.04
Upgrade
Loss (Gain) From Sale of Investments
-281.6110.43-29.326,455-813.92-156.39
Upgrade
Loss (Gain) on Equity Investments
893.31903.521,1661,3821,333290.09
Upgrade
Stock-Based Compensation
242.38275.87313.87260.79219.15240.84
Upgrade
Provision & Write-off of Bad Debts
16.8415.2413.7825.4746.3216.53
Upgrade
Other Operating Activities
634.99851.58634.7-89.36226.54-8,238
Upgrade
Change in Accounts Receivable
172.5972.2548.510.44-100.74-659.91
Upgrade
Change in Inventory
3.024.162.71-0.070.51-5.02
Upgrade
Change in Accounts Payable
103.24-55.4378.3326.51135.36631.16
Upgrade
Change in Unearned Revenue
547.87749.14508.2349.2554.22657.46
Upgrade
Change in Other Net Operating Assets
-371.1-118.0525.78-53.8611.8276.84
Upgrade
Operating Cash Flow
3,8784,5873,4892,5742,2202,991
Upgrade
Operating Cash Flow Growth
51.75%31.48%35.56%15.92%-25.78%262.57%
Upgrade
Capital Expenditures
-438.35-409.78-457.39-482.14-288.65-488
Upgrade
Sale of Property, Plant & Equipment
1.340.790.460.750.750.59
Upgrade
Cash Acquisitions
-----60-150.92
Upgrade
Divestitures
-0.55-9.59-17.66--
Upgrade
Sale (Purchase) of Intangibles
-25.93-16.19-16.58-16.61-13.83-5.33
Upgrade
Sale (Purchase) of Real Estate
-----1.28-40.37
Upgrade
Investment in Securities
-246.24-8,180-5,5944,181-981.91-6,097
Upgrade
Other Investing Activities
390.23581.0890.76282.19264.06-800.17
Upgrade
Investing Cash Flow
181.5-8,524-6,4764,422-1,605-7,575
Upgrade
Long-Term Debt Repaid
--37.28-95.18-49.78-27.51-584.25
Upgrade
Net Debt Issued (Repaid)
-909.77-37.28-95.18-49.78-27.51-584.25
Upgrade
Issuance of Common Stock
--11.95-24.432,828
Upgrade
Repurchase of Common Stock
-170.25-433.49-278.98-164.15-107.99-
Upgrade
Common Dividends Paid
-190.47-170.34-162.83-139.93-227.74-237.98
Upgrade
Other Financing Activities
-620.25-442.581,181-265.18-140.8-129.32
Upgrade
Financing Cash Flow
-1,891-1,084655.86-619.04-479.611,876
Upgrade
Foreign Exchange Rate Adjustments
-6.8116.4719.9289.39-37.04-166.97
Upgrade
Net Cash Flow
2,162-5,004-2,3126,46598.16-2,875
Upgrade
Free Cash Flow
3,4394,1773,0312,0911,9312,503
Upgrade
Free Cash Flow Growth
62.38%37.81%44.95%8.28%-22.84%-
Upgrade
Free Cash Flow Margin
33.22%40.49%35.52%27.39%30.31%44.74%
Upgrade
Free Cash Flow Per Share
2.553.132.231.531.411.83
Upgrade
Cash Interest Paid
12.8820.2121.825.12533.22
Upgrade
Cash Income Tax Paid
407.42361.32294.35241.83301.19165.17
Upgrade
Levered Free Cash Flow
1,1172,242956.031,358713.171,638
Upgrade
Unlevered Free Cash Flow
1,2072,3531,0621,456802.411,705
Upgrade
Change in Working Capital
455.61652.07663.52322.21601.14900.54
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.