Waterdrop Inc. (WDH)
NYSE: WDH · Real-Time Price · USD
1.130
-0.020 (-1.74%)
Nov 21, 2024, 4:00 PM EST - Market closed

Waterdrop Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Net Income
-163.69607.72-1,574-663.87-321.54
Upgrade
Depreciation & Amortization
-13.5622.9818.0913.076.69
Upgrade
Loss (Gain) From Sale of Assets
-3.731.380.8-00.01
Upgrade
Asset Writedown & Restructuring Costs
--21.06-9.7440.5--
Upgrade
Loss (Gain) on Equity Investments
----0.020.03
Upgrade
Stock-Based Compensation
-133.87112.03226.16227.8328
Upgrade
Provision & Write-off of Bad Debts
-9.6423.5---
Upgrade
Other Operating Activities
--2.17-150.69-
Upgrade
Change in Accounts Receivable
--79.63-3151-517.7-675.94
Upgrade
Change in Unearned Revenue
---0.8-21.210.35-12.71
Upgrade
Change in Other Net Operating Assets
-184.87-12.36287.05-36.99300.22
Upgrade
Operating Cash Flow
-406.52765.71-1,097-777.11-532.9
Upgrade
Operating Cash Flow Growth
--46.91%----
Upgrade
Capital Expenditures
--13.52-11.88-35.66-26.71-13.27
Upgrade
Sale of Property, Plant & Equipment
-0.230.90.03--
Upgrade
Cash Acquisitions
--195.91-0.77-28.71-5.07
Upgrade
Divestitures
--1.29--8.36-
Upgrade
Sale (Purchase) of Intangibles
----0.82--
Upgrade
Investment in Securities
--962.47-128.84-811.22-1,172-27.53
Upgrade
Other Investing Activities
----1.79-0.09
Upgrade
Investing Cash Flow
--1,173-139.82-846.9-1,218-45.96
Upgrade
Short-Term Debt Issued
-167.2----
Upgrade
Total Debt Issued
-167.2----
Upgrade
Short-Term Debt Repaid
--30.1----19.14
Upgrade
Long-Term Debt Repaid
--0.02-0.16-0.19-0.17-0.07
Upgrade
Total Debt Repaid
--30.12-0.16-0.19-0.17-19.21
Upgrade
Net Debt Issued (Repaid)
-137.08-0.16-0.19-0.17-19.21
Upgrade
Issuance of Common Stock
-11.719.732,1362.07-
Upgrade
Repurchase of Common Stock
--526.03-67.02-16.55--
Upgrade
Financing Cash Flow
--377.24-57.462,1202,0511,473
Upgrade
Foreign Exchange Rate Adjustments
-26.1737.72-14.09-26.8827.34
Upgrade
Net Cash Flow
--1,118606.15162.0329.2921.27
Upgrade
Free Cash Flow
-392.99753.82-1,132-803.82-546.16
Upgrade
Free Cash Flow Growth
--47.87%----
Upgrade
Free Cash Flow Margin
-14.94%26.91%-35.32%-26.55%-36.15%
Upgrade
Free Cash Flow Per Share
-1.011.87-3.79-6.84-4.54
Upgrade
Cash Interest Paid
-----0.31
Upgrade
Cash Income Tax Paid
-1.281.72.530.70.15
Upgrade
Levered Free Cash Flow
-169.55589.05-954.55-545.35-624.47
Upgrade
Unlevered Free Cash Flow
-169.55589.05-954.55-545.35-624.47
Upgrade
Change in Net Working Capital
-57.49-39.87-167.2-1.95449.39524.34
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.