Beijing Fourth Paradigm Technology Co., Ltd. (HKG:6682)
Hong Kong
· Delayed Price · Currency is HKD 40.35
+1.10 (2.80%)
May 15, 2025, 10:45 AM HKT
HKG:6682 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 |
|---|---|---|---|---|---|
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 | -268.79 | -908.72 | -1,645 | -1,786 | -749.65 |
| Depreciation & Amortization | 54.59 | 65.54 | 61.15 | 52.45 | 41.53 |
| Other Amortization | 7.19 | 15.8 | 19.69 | 15.73 | 5.78 |
| Loss (Gain) From Sale of Assets | -1.07 | -6.6 | - | -0.04 | 0.11 |
| Loss (Gain) From Sale of Investments | -112.28 | 0.26 | -56.51 | -93.11 | -32.14 |
| Loss (Gain) on Equity Investments | -19.27 | 1.6 | 3.2 | -3.8 | 6.48 |
| Stock-Based Compensation | 3.8 | - | 433.4 | 603.63 | 173.67 |
| Provision & Write-off of Bad Debts | 199.96 | 79.54 | 48.91 | 15.21 | 1.99 |
| Other Operating Activities | -48.83 | 397.62 | 640.98 | 627.88 | 187.18 |
| Change in Accounts Receivable | -1,718 | -439.85 | -748.81 | -423.98 | -85.5 |
| Change in Inventory | -35.71 | 52.74 | -135.15 | -112.99 | -7.18 |
| Change in Accounts Payable | 1,357 | 180.03 | 522.96 | 217.19 | 69.74 |
| Change in Unearned Revenue | 46.17 | -179.55 | 116.86 | 81.49 | 56.32 |
| Change in Other Net Operating Assets | -87.05 | -256.99 | -41.38 | 35.99 | -121.26 |
| Operating Cash Flow | -622 | -998.58 | -779.59 | -770.01 | -452.94 |
| Capital Expenditures | -28.31 | -38.79 | -15.52 | -21.15 | -51.28 |
| Sale of Property, Plant & Equipment | 0.37 | 0.35 | 0.67 | 2.24 | 0.12 |
| Cash Acquisitions | -42.88 | -42.88 | -126.17 | -254.7 | - |
| Divestitures | 18.8 | - | - | - | - |
| Investment in Securities | -472.23 | 791.89 | 884.73 | -2,995 | -235.42 |
| Other Investing Activities | 50.08 | 12.83 | 78.68 | 68.51 | 12.49 |
| Investing Cash Flow | -474.17 | 723.41 | 822.39 | -3,200 | -139.08 |
| Short-Term Debt Issued | 8.5 | - | - | - | - |
| Long-Term Debt Issued | 45.67 | 104.55 | 50.55 | 29.58 | - |
| Total Debt Issued | 54.17 | 104.55 | 50.55 | 29.58 | - |
| Long-Term Debt Repaid | -65.54 | -100.32 | -36.18 | -74.03 | -27.04 |
| Net Debt Issued (Repaid) | -11.38 | 4.23 | 14.37 | -44.44 | -27.04 |
| Issuance of Common Stock | - | 1,193 | - | 4,284 | 969.27 |
| Repurchase of Common Stock | -18.11 | -259.02 | - | - | - |
| Other Financing Activities | -1.45 | -7.53 | -23.39 | -29.08 | 0.2 |
| Financing Cash Flow | -30.93 | 930.72 | -9.01 | 4,210 | 942.43 |
| Foreign Exchange Rate Adjustments | 7.83 | -4.48 | 0.35 | 0.22 | -2.12 |
| Net Cash Flow | -1,119 | 651.07 | 34.13 | 240.61 | 348.29 |
| Free Cash Flow | -650.31 | -1,037 | -795.11 | -791.16 | -504.22 |
| Free Cash Flow Margin | -12.36% | -24.68% | -25.79% | -39.20% | -53.51% |
| Free Cash Flow Per Share | -1.40 | -3.19 | -2.97 | -3.38 | -2.69 |
| Cash Interest Paid | 1.45 | 3 | 1.23 | 0.71 | - |
| Cash Income Tax Paid | 3.48 | 0.07 | 5.04 | 2.69 | - |
| Levered Free Cash Flow | -437.38 | -877.81 | -871.98 | -819.33 | - |
| Unlevered Free Cash Flow | -435.47 | -608.54 | -450.9 | -418.49 | - |
| Change in Net Working Capital | 222.5 | 315.21 | 268.49 | 278.34 | - |
Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.