JD Logistics, Inc. (HKG:2618)
Hong Kong
· Delayed Price · Currency is HKD 12.76
+0.20 (1.59%)
Apr 1, 2025, 4:08 PM HKT
JD Logistics Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|
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 | 2019 - 2018 |
| Net Income | 6,198 | 616.19 | -1,397 | -15,842 | -4,134 | Upgrade
|
| Depreciation & Amortization | 12,657 | 12,183 | 9,907 | 7,705 | 5,159 | Upgrade
|
| Other Amortization | - | 144.86 | 109.13 | 89.85 | 37.23 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -9.55 | 116.43 | -14.4 | 32.96 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 16.48 | 34.27 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 59.15 | 153.83 | -312.21 | -75.75 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -15.85 | 13.04 | 36.77 | 64.07 | Upgrade
|
| Stock-Based Compensation | - | 786.64 | 1,243 | 1,447 | 877.59 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 241.72 | 267.86 | 143.2 | 209.22 | Upgrade
|
| Other Operating Activities | 136.48 | 1,567 | 1,299 | 13,751 | 5,302 | Upgrade
|
| Change in Accounts Receivable | - | -40.28 | -1,289 | -6,991 | -1,529 | Upgrade
|
| Change in Inventory | - | 23.16 | 9.93 | -290.21 | -105.91 | Upgrade
|
| Change in Accounts Payable | - | -352.52 | 1,468 | 961.07 | 1,019 | Upgrade
|
| Change in Unearned Revenue | - | 105.52 | -7.46 | 58.09 | 55.61 | Upgrade
|
| Change in Other Net Operating Assets | 1,800 | 1,027 | 1,386 | 5,466 | 3,289 | Upgrade
|
| Operating Cash Flow | 20,791 | 16,352 | 13,314 | 6,207 | 10,201 | Upgrade
|
| Operating Cash Flow Growth | 27.15% | 22.82% | 114.49% | -39.15% | 287.83% | Upgrade
|
| Capital Expenditures | -4,300 | -5,320 | -4,833 | -4,152 | -3,178 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 272.72 | 157.74 | 78.82 | 41.66 | Upgrade
|
| Cash Acquisitions | - | - | -7,711 | - | -1,474 | Upgrade
|
| Divestitures | - | - | -1.32 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -11.57 | -13.03 | -14.85 | -18.77 | Upgrade
|
| Investment in Securities | 4,000 | -9,854 | -218.7 | -6,918 | -3,891 | Upgrade
|
| Other Investing Activities | -540.45 | -186.31 | -487.82 | -115.69 | -249.57 | Upgrade
|
| Investing Cash Flow | -840.45 | -15,099 | -13,107 | -11,122 | -8,771 | Upgrade
|
| Long-Term Debt Issued | 4,800 | 7,844 | 9,484 | 570 | 300 | Upgrade
|
| Long-Term Debt Repaid | -14,400 | -11,775 | -12,710 | -6,246 | -4,061 | Upgrade
|
| Net Debt Issued (Repaid) | -9,600 | -3,931 | -3,226 | -5,676 | -3,761 | Upgrade
|
| Issuance of Common Stock | - | - | 6,924 | 23,024 | 15 | Upgrade
|
| Other Financing Activities | -1,888 | -1,616 | -2,218 | -751.21 | -429.9 | Upgrade
|
| Financing Cash Flow | -11,488 | -5,547 | 1,481 | 16,597 | -3,733 | Upgrade
|
| Foreign Exchange Rate Adjustments | 142.16 | 5.7 | 1,885 | -105.67 | -625.06 | Upgrade
|
| Net Cash Flow | 8,605 | -4,288 | 3,573 | 11,576 | -2,927 | Upgrade
|
| Free Cash Flow | 16,491 | 11,032 | 8,481 | 2,055 | 7,023 | Upgrade
|
| Free Cash Flow Growth | 49.48% | 30.08% | 312.72% | -70.74% | 694.37% | Upgrade
|
| Free Cash Flow Margin | 9.02% | 6.62% | 6.17% | 1.96% | 9.57% | Upgrade
|
| Free Cash Flow Per Share | 2.60 | 1.76 | 1.41 | 0.41 | 1.79 | Upgrade
|
| Cash Interest Paid | 1,000 | 1,056 | 873.3 | 669.72 | 423.56 | Upgrade
|
| Cash Income Tax Paid | - | 466.1 | 126.26 | 86.51 | 46.13 | Upgrade
|
| Levered Free Cash Flow | 8,937 | 7,688 | 7,159 | 1,522 | 5,945 | Upgrade
|
| Unlevered Free Cash Flow | 8,937 | 8,330 | 7,707 | 1,950 | 6,222 | Upgrade
|
| Change in Net Working Capital | 3,704 | -223.15 | -1,613 | 1,176 | -3,010 | Upgrade
|
Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.