The9 Limited (NCTY)
NASDAQ: NCTY · Real-Time Price · USD
5.39
+0.16 (3.06%)
Apr 30, 2026, 1:16 PM EDT - Market open

The9 Limited 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
-408.92-73.6412.58-979.49-416.83
Depreciation & Amortization
15.1261.4686.8791.3847.44
Stock-Based Compensation
116.0544.6870.76202.35150.17
Other Adjustments
249.42-70.97-190.34408.52-22.28
Change in Receivables
-10.97-0.050.13.53-13.63
Changes in Accounts Payable
6.95-1.262.37121.7638.8
Changes in Accrued Expenses
8.512.9-23.79-70.3958.49
Changes in Unearned Revenue
-3.250.220.27-1.24-2.13
Changes in Other Operating Activities
-4.67-7.54-5.1269.54-544.32
Operating Cash Flow
-31.76-44.2-46.32-154.04-704.29
Capital Expenditures
-1.45--2.11-248.82-75.62
Sale of Property, Plant & Equipment
0.090.1500.4111.73
Purchases of Intangible Assets
7.49-18---
Purchases of Investments
-3.36-39.09--23.16-61.35
Proceeds from Sale of Investments
5.90.015.1617.44-
Proceeds from Business Divestments
-0.43-0.08-0.09--0.24
Other Investing Activities
-7.13-1.54.5-
Investing Cash Flow
1.12-57.024.47-249.64-125.48
Long-Term Debt Issued
78.3688.1186.7836.17161.59
Long-Term Debt Repaid
-32.05-37.22-54.58-3.15-6.38
Net Long-Term Debt Issued (Repaid)
46.3150.8932.233.03155.21
Issuance of Common Stock
32.6518.880.260.041,076
Repurchase of Common Stock
-0.49----
Net Common Stock Issued (Repurchased)
32.1618.880.260.041,076
Other Financing Activities
-----3.72
Financing Cash Flow
78.4769.7732.4733.071,227
Effect of Exchange Rate Changes on Cash and Cash Equivalents
-0.25-2.86-3.460.25-0.95
Net Cash Flow
47.58-34.31-12.84-370.36396.73
Free Cash Flow
-33.2-44.2-48.43-402.86-779.91
FCF Margin
-30.77%-39.56%-27.83%-383.93%-575.25%
Free Cash Flow Per Share
-4.38-9.45-14.37-167.80-472.38
Levered Free Cash Flow
-334.9233.25267.54-979.6-733.36
Unlevered Free Cash Flow
-259.97-2.97-259.28-699.3-785
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q