Youdao, Inc. (DAO)
NYSE: DAO · Real-Time Price · USD
8.52
-0.13 (-1.50%)
Apr 25, 2025, 4:00 PM EDT - Market closed
Youdao 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
| Net Income | 82.21 | -549.94 | -727.03 | -995.66 | -1,753 | Upgrade
|
| Depreciation & Amortization | 28.95 | 29.64 | 42.21 | 30.1 | 15.46 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 56.78 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -1.17 | 43.85 | 9.67 | 10.12 | -0.87 | Upgrade
|
| Loss (Gain) on Equity Investments | 11.17 | 3.13 | -0.46 | - | - | Upgrade
|
| Stock-Based Compensation | 22.6 | 30.8 | 70.71 | 72.2 | 36.43 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.81 | 9.1 | 6.86 | -4.52 | 12.12 | Upgrade
|
| Other Operating Activities | 15.88 | 10.04 | -3.86 | 75.22 | 967.73 | Upgrade
|
| Change in Accounts Receivable | -68.45 | 44.03 | -163.48 | 24.84 | -80.06 | Upgrade
|
| Change in Inventory | 24.82 | 8.71 | 20 | -146.71 | -54.65 | Upgrade
|
| Change in Accounts Payable | -13.85 | -123.36 | 121.35 | 12.45 | 78.63 | Upgrade
|
| Change in Unearned Revenue | -91.6 | -14.66 | 9.28 | 115.46 | 545.81 | Upgrade
|
| Change in Income Taxes | -15.18 | 1.54 | -2.42 | -2.16 | 28.84 | Upgrade
|
| Change in Other Net Operating Assets | -67.11 | 68.98 | 85.75 | 128.3 | 193.47 | 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 | 0.66 | 1.36 | 1.42 | 2.11 | 0.93 | 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 | -8.96 | 152.69 | 220.16 | 62.96 | 803.3 | Upgrade
|
| Other Investing Activities | - | - | - | 4.38 | -6.08 | Upgrade
|
| Investing Cash Flow | -13.59 | 125.57 | 125.82 | 47.07 | 760.97 | Upgrade
|
| Long-Term Debt Issued | 487.97 | 99.29 | 225.94 | 257.52 | - | Upgrade
|
| Total Debt Issued | 487.97 | 99.29 | 225.94 | 257.52 | - | Upgrade
|
| Long-Term Debt Repaid | -214.04 | - | - | - | - | Upgrade
|
| Net Debt Issued (Repaid) | 273.93 | 99.29 | 225.94 | 257.52 | - | Upgrade
|
| Issuance of Common Stock | 16.88 | 9.31 | 9.41 | 1,526 | 34.47 | Upgrade
|
| Repurchase of Common Stock | -62.3 | -127.54 | -50.7 | - | - | Upgrade
|
| Other Financing Activities | - | - | - | - | -7.91 | Upgrade
|
| Financing Cash Flow | 228.51 | -18.94 | 184.65 | 1,784 | 26.56 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.46 | 1.96 | 4.59 | -21.03 | -30.1 | Upgrade
|
| Net Cash Flow | 144.56 | -329.55 | -288.06 | 463.35 | 435.87 | 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 | 94.2 | 63.36 | 39.41 | 28.57 | 28.6 | Upgrade
|
| Cash Income Tax Paid | 11.67 | 12.72 | 9.42 | 9.69 | 8.37 | Upgrade
|
| Levered Free Cash Flow | -122.21 | -294.25 | 275.12 | -1,698 | 831.1 | Upgrade
|
| Unlevered Free Cash Flow | -76.53 | -250.83 | 303.62 | -1,678 | 850.61 | Upgrade
|
| Change in Net Working Capital | 209.3 | 1.96 | -744.63 | 1,162 | -1,362 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.