Changyou International Group Limited (HKG:1039)

HKG:1039 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-16.78	-19.52	-37.56	-34.73	-49.47	-1.65
Depreciation & Amortization	2.24	2.61	2.66	3.19	9.26	11.56
Loss (Gain) From Sale of Assets	-	-	-0.08	-0.21	0.09	0.11
Asset Writedown & Restructuring Costs	-	-	-	-	0.89	-
Loss (Gain) From Sale of Investments	0.1	0.1	0.37	0.33	0.74	0.67
Other Operating Activities	44.55	16.7	33.28	19.19	-55.02	-74.19
Change in Accounts Receivable	-2.49	-2.49	-5.48	17.55	-13.51	-32.54
Change in Inventory	0.06	0.06	0.08	0.47	0.78	0.33
Change in Accounts Payable	-15.85	-15.85	13.65	-12.79	2.86	-8.53
Operating Cash Flow	11.83	-18.4	6.91	-7.01	-103.39	-104.25
Capital Expenditures	-0.19	-0.37	-0.26	-0.15	-0.51	-1.11
Sale of Property, Plant & Equipment	-	-	0.08	0.01	-	0.03
Divestitures	-0.21	-0.21	-	-0.47	-0.08	-
Investment in Securities	-	-	-	-	-	0.16
Other Investing Activities	0	0.02	0.02	0.08	0.06	0.09
Investing Cash Flow	-0.39	-0.55	-0.16	-0.53	-0.53	30.4
Long-Term Debt Issued	-	-	-	-	16.8	143
Long-Term Debt Repaid	-	-2.23	-2.15	-6.25	-8.01	-35.48
Net Debt Issued (Repaid)	-1.88	-2.23	-2.15	-6.25	8.79	107.52
Other Financing Activities	4.05	3.95	-12.25	-4.84	-4.97	-12.85
Financing Cash Flow	2.17	1.72	-14.4	-11.09	3.82	94.67
Foreign Exchange Rate Adjustments	0.01	0.04	0.09	1.17	-1.75	-6.39
Net Cash Flow	13.62	-17.19	-7.56	-17.45	-101.85	14.43
Free Cash Flow	11.64	-18.76	6.65	-7.15	-103.9	-105.36
Free Cash Flow Margin	6.90%	-10.38%	2.93%	-3.33%	-90.97%	-39.19%
Free Cash Flow Per Share	0.01	-0.01	0.00	-0.00	-0.06	-0.06
Cash Interest Paid	0.14	0.25	12.25	4.84	4.97	2.85
Levered Free Cash Flow	9.99	-16.53	-14.91	-15.47	28.4	-61.42
Unlevered Free Cash Flow	20.06	-8.49	4.22	2.04	41.92	-56.52
Change in Working Capital	-18.28	-18.28	8.24	5.22	-9.88	-40.75

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