Youdao, Inc. (DAO)
NYSE: DAO · Real-Time Price · USD
9.25
-0.37 (-3.85%)
May 19, 2025, 2:30 PM - Market open

Youdao Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2017 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
-82.21-549.94-727.03-995.66-1,753
Upgrade
Depreciation & Amortization
-28.9529.6442.2130.115.46
Upgrade
Asset Writedown & Restructuring Costs
----56.78-
Upgrade
Loss (Gain) From Sale of Investments
--1.1743.859.6710.12-0.87
Upgrade
Loss (Gain) on Equity Investments
-11.173.13-0.46--
Upgrade
Stock-Based Compensation
-22.630.870.7172.236.43
Upgrade
Provision & Write-off of Bad Debts
-3.819.16.86-4.5212.12
Upgrade
Other Operating Activities
-15.8810.04-3.8675.22967.73
Upgrade
Change in Accounts Receivable
--68.4544.03-163.4824.84-80.06
Upgrade
Change in Inventory
-24.828.7120-146.71-54.65
Upgrade
Change in Accounts Payable
--13.85-123.36121.3512.4578.63
Upgrade
Change in Unearned Revenue
--91.6-14.669.28115.46545.81
Upgrade
Change in Income Taxes
--15.181.54-2.42-2.1628.84
Upgrade
Change in Other Net Operating Assets
--67.1168.9885.75128.3193.47
Upgrade
Operating Cash Flow
--67.91-438.15-603.12-1,346-321.56
Upgrade
Capital Expenditures
--11.79-17.85-68.66-63.48-30.77
Upgrade
Sale of Property, Plant & Equipment
-0.661.361.422.110.93
Upgrade
Cash Acquisitions
---4.22-43.22-6.4
Upgrade
Divestitures
-----1.52-
Upgrade
Sale (Purchase) of Intangibles
----1.1-0.6-
Upgrade
Investment in Securities
--8.96152.69220.1662.96803.3
Upgrade
Other Investing Activities
----4.38-6.08
Upgrade
Investing Cash Flow
--13.59125.57125.8247.07760.97
Upgrade
Long-Term Debt Issued
-487.9799.29225.94257.52-
Upgrade
Total Debt Issued
-487.9799.29225.94257.52-
Upgrade
Long-Term Debt Repaid
--214.04----
Upgrade
Net Debt Issued (Repaid)
-273.9399.29225.94257.52-
Upgrade
Issuance of Common Stock
-16.889.319.411,52634.47
Upgrade
Repurchase of Common Stock
--62.3-127.54-50.7--
Upgrade
Other Financing Activities
------7.91
Upgrade
Financing Cash Flow
-228.51-18.94184.651,78426.56
Upgrade
Foreign Exchange Rate Adjustments
--2.461.964.59-21.03-30.1
Upgrade
Net Cash Flow
-144.56-329.55-288.06463.35435.87
Upgrade
Free Cash Flow
--79.7-456-671.78-1,410-352.33
Upgrade
Free Cash Flow Margin
--1.42%-8.46%-13.40%-35.11%-13.94%
Upgrade
Free Cash Flow Per Share
--0.67-3.76-5.43-11.59-3.12
Upgrade
Cash Interest Paid
-94.263.3639.4128.5728.6
Upgrade
Cash Income Tax Paid
-11.6712.729.429.698.37
Upgrade
Levered Free Cash Flow
--122.21-294.25275.12-1,698831.1
Upgrade
Unlevered Free Cash Flow
--76.53-250.83303.62-1,678850.61
Upgrade
Change in Net Working Capital
129.96209.31.96-744.631,162-1,362
Upgrade
Updated May 15, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q