Aurora Mobile Limited (JG)

Aurora Mobile Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-6.22	-7.05	-62.1	-106.96	-140.58	-225.08
Depreciation & Amortization	5.29	5.96	11.52	30.41	31.82	42.07
Loss (Gain) From Sale of Assets	0.74	0	-8.13	0.01	-0.82	0.02
Asset Writedown & Restructuring Costs	-	-	-	22.4	-	10.95
Loss (Gain) From Sale of Investments	-	-	19.26	6.73	25.37	38.74
Loss (Gain) on Equity Investments	-	-	0.45	-	-	-
Stock-Based Compensation	2.74	4.23	11.57	15.52	30.21	28.86
Provision & Write-off of Bad Debts	1.82	1.36	0.64	2.9	-0.25	18.73
Other Operating Activities	7.68	6.19	5.57	6.95	-3.22	7.09
Change in Accounts Receivable	-12.8	-17.82	-5.86	12.53	1.27	71.8
Change in Accounts Payable	11.75	11.62	2.9	-1.06	1.7	-3.4
Change in Unearned Revenue	20.96	5.59	-0.87	12.02	8.61	29.52
Change in Income Taxes	0.03	0.06	0	-0.37	-0.08	-0.12
Change in Other Net Operating Assets	5.58	-1.6	0.47	-19.23	-31.2	52.12
Operating Cash Flow	37.54	8.54	-17.91	-17.48	-76.65	75.81
Capital Expenditures	-4.29	-4.51	-0.31	-0.63	-16.29	-19.69
Sale of Property, Plant & Equipment	0.41	0.06	16.37	0.02	2.24	0.13
Cash Acquisitions	-1.45	-0.45	-	0.06	-	-
Sale (Purchase) of Intangibles	-0.53	-0.47	-0.22	-0.49	-2.65	-2.65
Investment in Securities	-	-	10.28	27.9	50	-114.22
Investing Cash Flow	-5.86	-5.38	25.13	26.85	26.44	-144.42
Short-Term Debt Issued	-	3	-	43	150	-
Total Debt Issued	-	3	-	43	150	-
Short-Term Debt Repaid	-	-	-5	-188	-	-
Long-Term Debt Repaid	-	-	-	-	-207.46	-
Total Debt Repaid	-3	-	-5	-188	-207.46	-
Net Debt Issued (Repaid)	-3	3	-5	-145	-57.46	-
Issuance of Common Stock	3	0.81	0.06	0.17	2.94	0.32
Repurchase of Common Stock	-4.23	-2.59	-3.71	-1.69	-	-
Other Financing Activities	-0.42	-	-	-1.53	-	-
Financing Cash Flow	-4.64	1.23	-8.65	-148.04	-54.52	0.32
Foreign Exchange Rate Adjustments	0.09	0.15	0.18	0.34	3.08	-7.05
Net Cash Flow	27.13	4.54	-1.25	-138.32	-101.65	-75.34
Free Cash Flow	33.25	4.04	-18.21	-18.11	-92.94	56.13
Free Cash Flow Margin	9.47%	1.28%	-6.28%	-5.51%	-26.01%	11.90%
Free Cash Flow Per Share	5.53	0.67	-3.05	-3.04	-15.72	9.67
Cash Interest Paid	0.18	0.11	0.21	2.43	-	-
Cash Income Tax Paid	0.1	0.13	0.02	0.3	0.18	0.2
Levered Free Cash Flow	33.04	5.7	3.24	202.91	-222.26	90.52
Unlevered Free Cash Flow	33.12	5.78	3.74	204.87	-216.76	97.85
Change in Working Capital	25.51	-2.15	-3.35	3.88	-19.7	149.92

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q