DDC Enterprise 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	-156.99	-161.98	-122.25	-458.68	-114.44
Depreciation & Amortization	4.67	6.11	3.54	5.11	6.32
Stock-Based Compensation	19.14	83.86	38.99	-	-
Other Adjustments	94.32	22.19	38.41	346.12	18.71
Change in Receivables	-4.49	-4.49	-21.01	-2.73	7.88
Changes in Inventories	4.14	-0.96	3.09	-5.9	2.85
Changes in Accounts Payable	-9.36	0.52	0.67	3.59	-0.51
Changes in Accrued Expenses	21.28	22.38	37.01	25.71	19.27
Changes in Unearned Revenue	-1.4	4.8	4.94	-0.36	-0.1
Changes in Other Operating Activities	-84.24	-61.79	-20.49	-4.27	11.27
Operating Cash Flow	-112.91	-89.35	-37.08	-91.43	-48.75
Capital Expenditures	-0.38	-0.2	-0.19	-0.18	-0.55
Sale of Property, Plant & Equipment	0.08	0.06	-	0.02	-
Purchases of Investments	-	-125.81	-0.35	-68.99	-2.46
Proceeds from Sale of Investments	-	-	-	63.64	-
Payments for Business Acquisitions	-12.04	-17.08	-2	-13.2	-
Other Investing Activities	1.48	7.86	2.1	10.35	-10
Investing Cash Flow	-10.86	-135.16	-0.44	-8.36	-13.01
Short-Term Debt Issued	124.22	161.16	54.09	80.01	105.54
Short-Term Debt Repaid	-51.24	-187.78	-19.78	-55.49	-58.85
Net Short-Term Debt Issued (Repaid)	72.98	-26.62	34.31	24.52	46.7
Long-Term Debt Issued	19.28	35.33	18.28	15.46	33.7
Long-Term Debt Repaid	-2.96	-5.88	-0.65	-0.4	-4.22
Net Long-Term Debt Issued (Repaid)	16.31	29.45	17.63	15.06	29.49
Issuance of Common Stock	-	213.17	-	-	-
Net Common Stock Issued (Repurchased)	-	213.17	-	-	-
Issuance of Preferred Stock	14.98	-	-	81.71	-
Net Preferred Stock Issued (Repurchased)	14.98	-	-	81.71	-
Other Financing Activities	-	-	-0.59	0.51	0.67
Financing Cash Flow	104.27	216	51.35	115.76	76.85
Effect of Exchange Rate Changes on Cash and Cash Equivalents	1.16	-9.11	5.83	2.65	-3.23
Net Cash Flow	-18.33	-17.62	19.65	18.63	11.86
Free Cash Flow	-113.29	-89.55	-37.27	-91.6	-49.3
FCF Margin	-41.45%	-43.58%	-20.76%	-44.65%	-29.15%
Free Cash Flow Per Share	-3.21	-12.40	-6.83	-799.64	-
Levered Free Cash Flow	-146.18	-302.76	-150.6	-772.29	-48.09
Unlevered Free Cash Flow	-196.16	-170.69	-49.33	-89.72	-59.34

Updated Dec 31, 2024. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q