Zhejiang Leapmotor Technology Co., Ltd. (HKG:9863)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
71.00
+1.00 (1.43%)
Aug 22, 2025, 4:08 PM HKT

HKG:9863 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2020
Net Income
-576.03-2,821-4,216-5,109-2,846-1,100
Upgrade
Depreciation & Amortization
718.64635.47573.98394.96207.7164.73
Upgrade
Other Amortization
35.2335.2327.2320.711.4610.72
Upgrade
Loss (Gain) From Sale of Assets
43.8243.820.6-2.10.67-10.14
Upgrade
Loss (Gain) From Sale of Investments
-186.76-186.76-43.69-21.69-22.24-1.75
Upgrade
Loss (Gain) on Equity Investments
-13.34-13.34-4.09-11.71-0.21.53
Upgrade
Stock-Based Compensation
467.21467.21697.79543.38216.9642.56
Upgrade
Provision & Write-off of Bad Debts
4.254.250.131.130.33-
Upgrade
Other Operating Activities
476.79214.11105.23328.28347.02279.75
Upgrade
Change in Accounts Receivable
-1,045-1,045782.02-912.34-642.85-149.33
Upgrade
Change in Inventory
-180.48-180.48218.53-1,026-812.02-40.92
Upgrade
Change in Accounts Payable
9,0579,0573,8603,3911,857543.24
Upgrade
Change in Unearned Revenue
233.81233.8164.19113.7835.4553.85
Upgrade
Change in Other Net Operating Assets
3,5773,577-984.18-110.31627.49-526.08
Upgrade
Operating Cash Flow
11,0618,4711,082-2,400-1,019-731.94
Upgrade
Operating Cash Flow Growth
823.80%683.19%----
Upgrade
Capital Expenditures
-3,332-2,100-1,306-1,371-691.07-306.21
Upgrade
Sale of Property, Plant & Equipment
8.735.2560.9326.647.598.31
Upgrade
Divestitures
----100-
Upgrade
Sale (Purchase) of Intangibles
-68.9-50.95-88.07-47.47-834.43-8.21
Upgrade
Investment in Securities
-13,062-11,334-3,537-26.04-1,722-52.48
Upgrade
Other Investing Activities
115.47126.359.75125.83136.4761.86
Upgrade
Investing Cash Flow
-16,340-13,323-4,860-1,292-3,003-296.73
Upgrade
Short-Term Debt Issued
----340799.99
Upgrade
Long-Term Debt Issued
-2,0782,0261,254138.26470
Upgrade
Total Debt Issued
1,7502,0782,0261,254478.261,270
Upgrade
Short-Term Debt Repaid
-----1,151-
Upgrade
Long-Term Debt Repaid
--2,218-1,469-458.86-819.03-247.35
Upgrade
Total Debt Repaid
-1,394-2,218-1,469-458.86-1,970-247.35
Upgrade
Net Debt Issued (Repaid)
355.92-139.8557.77795.02-1,4921,023
Upgrade
Issuance of Common Stock
2,600-7,7785,68810,422-
Upgrade
Other Financing Activities
-406.34-363.65216.14-127.3-671.02-98.81
Upgrade
Financing Cash Flow
2,550-503.458,5526,3558,259923.83
Upgrade
Foreign Exchange Rate Adjustments
-3.842.539.5-52.89-0.09-0.04
Upgrade
Net Cash Flow
-2,733-5,3534,7822,6114,237-104.88
Upgrade
Free Cash Flow
7,7296,371-224.82-3,770-1,710-1,038
Upgrade
Free Cash Flow Margin
16.25%19.81%-1.34%-30.45%-54.59%-164.45%
Upgrade
Free Cash Flow Per Share
5.734.76-0.19-3.61-1.82-2.82
Upgrade
Cash Interest Paid
34.2238.9379.8834.8760.4898.81
Upgrade
Cash Income Tax Paid
0.090.110.070.02--
Upgrade
Levered Free Cash Flow
8,5328,385-38.19-1,928-2,208-1,082
Upgrade
Unlevered Free Cash Flow
8,5638,4106.95-1,905-2,170-938.25
Upgrade
Change in Working Capital
10,09210,0923,9411,4561,065-119.24
Upgrade
Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.