Youdao, Inc. (DAO)
NYSE: DAO · Real-Time Price · USD
12.19
+0.19 (1.58%)
May 18, 2026, 1:53 PM EDT - Market open

Youdao Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
97.0475.23-550.12-751.99-1,127
Depreciation & Amortization
23.4128.9529.6442.2130.1
Stock-Based Compensation
34.6922.630.870.7172.2
Other Adjustments
83.0336.6866.3124.9668.03
Change in Receivables
20.34-68.4544.03-163.4824.84
Changes in Inventories
18.2824.828.7120-146.71
Changes in Accounts Payable
-35.25-13.85-123.36121.3512.45
Changes in Accrued Expenses
30.3-18.1616.3419.4785.42
Changes in Income Taxes Payable
5.91-15.181.54-2.42-2.16
Changes in Unearned Revenue
-113.32-91.6-14.669.28115.46
Changes in Other Operating Activities
-109.24-48.9552.6466.2842.88
Operating Cash Flow
55.19-67.91-438.15-603.12-1,346
Capital Expenditures
-25.59-11.79-17.85-68.66-63.48
Sale of Property, Plant & Equipment
2.180.661.361.422.11
Purchases of Intangible Assets
----1.1-0.6
Purchases of Investments
-337-44.48-117.78-1,311-1,705
Proceeds from Sale of Investments
103.2535.51270.471,5311,768
Payments for Business Acquisitions
---4.22-43.22
Other Investing Activities
3.86.51-6.41-26-1.52
Investing Cash Flow
-253.36-13.59125.57125.8247.07
Long-Term Debt Issued
25.15487.9799.29225.94257.52
Long-Term Debt Repaid
--214.04---
Net Long-Term Debt Issued (Repaid)
25.15273.9399.29225.94257.52
Issuance of Common Stock
20.8716.889.319.411,526
Repurchase of Common Stock
--62.3-127.54-50.7-
Net Common Stock Issued (Repurchased)
20.87-45.42-118.23-41.291,526
Other Financing Activities
-0.38----
Financing Cash Flow
45.64228.51-18.94184.651,784
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-2.02-2.461.964.59-21.03
Net Cash Flow
-154.56144.56-329.55-288.06463.35
Free Cash Flow
29.59-79.7-456-671.78-1,410
FCF Margin
0.50%-1.42%-8.46%-13.40%-35.11%
Free Cash Flow Per Share
0.25-0.67-3.76-5.44-11.59
Levered Free Cash Flow
-73.01210.39-497.66-293.57-664.16
Unlevered Free Cash Flow
-16.5-7.94-522.93-581.94-876.1
Updated Feb 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q