NetEase, Inc. (NTES)
NASDAQ: NTES · Real-Time Price · USD
116.55
+2.21 (1.93%)
At close: May 22, 2026, 4:00 PM EDT
116.67
+0.12 (0.10%)
After-hours: May 22, 2026, 7:40 PM EDT
NetEase Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 35,097 | 34,798 | 30,256 | 29,357 | 19,218 | 16,976 |
Depreciation & Amortization | 2,197 | 2,247 | 2,418 | 3,055 | 2,858 | 3,276 |
Stock-Based Compensation | 3,312 | 3,648 | 3,883 | 3,243 | 3,174 | 3,041 |
Other Adjustments | 3,297 | 1,325 | -531.99 | -699.9 | -1,039 | -1,555 |
Change in Receivables | 164.2 | 264.07 | 716.38 | -1,470 | 554.34 | -1,187 |
Changes in Inventories | -28.31 | -117.63 | 123.78 | 296.76 | -27.61 | -343.59 |
Changes in Accounts Payable | 210.91 | -71.62 | 91.14 | -559.42 | 447.67 | -155.26 |
Changes in Accrued Expenses | 2,099 | 1,998 | 1,320 | 1,104 | 2,324 | 2,627 |
Changes in Income Taxes Payable | 1,212 | 1,113 | 187.79 | -244.26 | -917.61 | 255.06 |
Changes in Unearned Revenue | 4,293 | 5,435 | 2,022 | 1,162 | 385.4 | 1,351 |
Changes in Other Operating Activities | 512.04 | 100.71 | -809.59 | 87.56 | 731.1 | 640.35 |
Operating Cash Flow | 52,366 | 50,740 | 39,677 | 35,331 | 27,709 | 24,927 |
Operating Cash Flow Growth | 24.01% | 27.88% | 12.30% | 27.51% | 11.16% | 0.15% |
Capital Expenditures | -923.45 | -1,065 | -1,275 | -2,302 | -2,100 | -1,602 |
Sale of Property, Plant & Equipment | 46.22 | 45.89 | 14.53 | 10.3 | 41.47 | 71.52 |
Purchases of Intangible Assets | -978.34 | -987.09 | -930.99 | -1,974 | -543.22 | -1,508 |
Purchases of Investments | -179,917 | -192,883 | -164,130 | -127,525 | -110,054 | -103,125 |
Proceeds from Sale of Investments | 170,064 | 168,543 | 185,053 | 116,949 | 104,833 | 95,659 |
Other Investing Activities | -16,396 | -6,835 | -814.89 | -2,202 | 452.58 | 3,426 |
Investing Cash Flow | -28,105 | -33,181 | 17,916 | -17,043 | -7,370 | -7,078 |
Short-Term Debt Issued | 3,680 | 243.64 | -6,657 | -13,655 | -1,274 | -442.21 |
Net Short-Term Debt Issued (Repaid) | 3,680 | 243.64 | -6,657 | -13,655 | -1,274 | -442.21 |
Long-Term Debt Issued | 8,940 | 5,553 | 13,920 | 13,569 | 6,393 | 4,448 |
Long-Term Debt Repaid | -11,280 | -11,595 | -14,739 | -8,219 | -273.64 | -2,297 |
Net Long-Term Debt Issued (Repaid) | -2,340 | -6,042 | -819.27 | 5,350 | 6,119 | 2,150 |
Repurchase of Common Stock | -1,650 | -639.34 | -8,830 | -5,234 | -8,328 | -12,911 |
Net Common Stock Issued (Repurchased) | -1,650 | -639.34 | -8,830 | -5,234 | -8,328 | -12,911 |
Common Dividends Paid | -13,398 | -13,826 | -11,165 | -8,014 | -6,724 | -3,508 |
Other Financing Activities | 37.87 | 103.81 | 136.01 | 86.16 | -30.92 | 2,125 |
Financing Cash Flow | -13,669 | -20,160 | -27,336 | -21,467 | -10,238 | -12,586 |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | -666.35 | -382.45 | 10.75 | -202.46 | 110.4 | -55.35 |
Net Cash Flow | 9,926 | -2,984 | 30,268 | -3,382 | 10,212 | 5,208 |
Free Cash Flow | 51,443 | 49,674 | 38,401 | 33,030 | 25,609 | 23,325 |
Free Cash Flow Growth | 3.56% | 29.36% | 16.26% | 28.98% | 9.79% | -2.13% |
FCF Margin | 44.97% | 44.11% | 36.47% | 31.92% | 26.54% | 26.62% |
Free Cash Flow Per Share | 79.80 | 77.18 | 59.43 | 50.78 | 38.85 | 34.63 |
Levered Free Cash Flow | 45,045 | 37,601 | 26,299 | 23,712 | 28,884 | 24,614 |
Unlevered Free Cash Flow | 41,561 | 40,180 | 29,138 | 26,485 | 19,257 | 19,254 |
Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.