VNET Group, Inc. (VNET)
NASDAQ: VNET · Real-Time Price · USD
5.29
+0.42 (8.62%)
At close: Apr 23, 2025, 4:00 PM
5.53
+0.24 (4.54%)
Pre-market: Apr 24, 2025, 8:58 AM EDT
VNET Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | - | -2,644 | -775.95 | 500.1 | -2,709 | Upgrade
|
| Depreciation & Amortization | - | 1,807 | 1,596 | 1,268 | 988.98 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 2.7 | 14.2 | -10.81 | 6.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 1,871 | - | 109.27 | 81.62 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 11.17 | - | 3.5 | 12.77 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -3.28 | 13.31 | 38.67 | 6.85 | Upgrade
|
| Stock-Based Compensation | - | 35.3 | 118.17 | 320.01 | 136.8 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 368.51 | 50.41 | 18.4 | 2.39 | Upgrade
|
| Other Operating Activities | - | 675.77 | 660.08 | -899.32 | 2,698 | Upgrade
|
| Change in Accounts Receivable | - | - | - | - | -171.61 | Upgrade
|
| Change in Accounts Payable | - | -24.43 | 220.13 | 195.73 | -13.74 | Upgrade
|
| Change in Unearned Revenue | - | 155.73 | 44.38 | -7.46 | 5.62 | Upgrade
|
| Change in Income Taxes | - | 4.46 | 7.85 | 23.62 | 47.25 | Upgrade
|
| Change in Other Net Operating Assets | - | -196.82 | 491.7 | -174.16 | -377.18 | Upgrade
|
| Operating Cash Flow | - | 2,063 | 2,440 | 1,388 | 714.24 | Upgrade
|
| Operating Cash Flow Growth | - | -15.44% | 75.82% | 94.32% | -11.04% | Upgrade
|
| Capital Expenditures | - | -2,967 | -2,996 | -2,692 | -2,473 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 31.7 | 6.13 | 10.22 | 1.78 | Upgrade
|
| Cash Acquisitions | - | 0 | -38.99 | -1,190 | -1,673 | Upgrade
|
| Divestitures | - | 12.7 | 0.3 | - | 5.8 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -93.18 | -105 | -134.03 | -20.69 | Upgrade
|
| Investment in Securities | - | -876.04 | -213 | 278.04 | 71.32 | Upgrade
|
| Other Investing Activities | - | -105.25 | -0.5 | -45.87 | 181.04 | Upgrade
|
| Investing Cash Flow | - | -3,905 | -3,559 | -3,773 | -3,889 | Upgrade
|
| Short-Term Debt Issued | - | 380 | - | - | 34 | Upgrade
|
| Long-Term Debt Issued | - | 2,834 | 2,975 | 5,639 | 2,357 | Upgrade
|
| Total Debt Issued | - | 3,214 | 2,975 | 5,639 | 2,391 | Upgrade
|
| Short-Term Debt Repaid | - | -78 | - | -2,047 | -234.5 | Upgrade
|
| Long-Term Debt Repaid | - | -1,301 | -676.44 | -934.24 | -1,620 | Upgrade
|
| Total Debt Repaid | - | -1,379 | -676.44 | -2,981 | -1,854 | Upgrade
|
| Net Debt Issued (Repaid) | - | 1,835 | 2,298 | 2,658 | 536.42 | Upgrade
|
| Issuance of Common Stock | - | 2,122 | - | 0.47 | 2,683 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -1,702 | -130.47 | Upgrade
|
| Other Financing Activities | - | -16.1 | - | 10.82 | 15.53 | Upgrade
|
| Financing Cash Flow | - | 3,941 | 2,298 | 967.58 | 4,163 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 9.99 | 101.98 | 9.15 | -229.06 | Upgrade
|
| Net Cash Flow | - | 2,109 | 1,281 | -1,408 | 759.26 | Upgrade
|
| Free Cash Flow | - | -903.97 | -555.39 | -1,304 | -1,759 | Upgrade
|
| Free Cash Flow Margin | - | -12.19% | -7.86% | -21.07% | -36.43% | Upgrade
|
| Free Cash Flow Per Share | - | -6.02 | -3.76 | -8.58 | -14.72 | Upgrade
|
| Cash Interest Paid | - | 259.77 | 222.41 | 251.07 | 284.27 | Upgrade
|
| Cash Income Tax Paid | - | 83 | 159.78 | 145.61 | 102.33 | Upgrade
|
| Levered Free Cash Flow | - | -3,255 | -1,444 | -1,668 | -937.94 | Upgrade
|
| Unlevered Free Cash Flow | - | -3,060 | -1,273 | -1,459 | -700.06 | Upgrade
|
| Change in Net Working Capital | -2,509 | 2,064 | -37.38 | 19.23 | -544.29 | Upgrade
|
Updated Mar 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.