iDreamSky Technology Holdings Limited (HKG:1119)
Hong Kong
· Delayed Price · Currency is HKD 0.420
-0.005 (-1.18%)
Apr 29, 2026, 4:08 PM HKT
HKG:1119 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Net Income | - | -528.83 | -556.35 | -2,492 | -157.48 | Upgrade
|
| Depreciation & Amortization | - | 73.17 | 116.98 | 247.71 | 217.88 | Upgrade
|
| Other Amortization | - | 33.27 | 41.52 | 536.27 | 72.95 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | 84.49 | -22.41 | 1.98 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 153.03 | 23.25 | 825.52 | 49.67 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 365.96 | 279.52 | 459.07 | 36.68 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 17.1 | -14.07 | 8.62 | 8.9 | Upgrade
|
| Stock-Based Compensation | - | 15.57 | 10.51 | 13.64 | 24.89 | Upgrade
|
| Other Operating Activities | - | 86.4 | 285.58 | 101.63 | 125.26 | Upgrade
|
| Change in Accounts Receivable | - | -168.2 | 177.72 | -37.7 | -86.15 | Upgrade
|
| Change in Inventory | - | - | 2.38 | -9.36 | -11.33 | Upgrade
|
| Change in Accounts Payable | - | 168.96 | -190.37 | 518.05 | -160.98 | Upgrade
|
| Change in Unearned Revenue | - | -63.28 | -28.38 | -51.04 | -71.58 | Upgrade
|
| Change in Other Net Operating Assets | - | -1.46 | 20.19 | -2.8 | 103.08 | Upgrade
|
| Operating Cash Flow | - | 151.68 | 252.96 | 93.92 | 153.77 | Upgrade
|
| Operating Cash Flow Growth | - | -40.04% | 169.33% | -38.92% | -60.03% | Upgrade
|
| Capital Expenditures | - | -15.21 | -31.99 | -31.09 | -40.14 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.08 | 0.5 | 0.32 | Upgrade
|
| Cash Acquisitions | - | - | - | -54.85 | -81 | Upgrade
|
| Divestitures | - | - | - | 7.65 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -255.78 | -97.87 | -190.79 | -202.66 | Upgrade
|
| Investment in Securities | - | 20.35 | 63.75 | 7.31 | 18.88 | Upgrade
|
| Other Investing Activities | - | 0.84 | 2.24 | -10.72 | -6.34 | Upgrade
|
| Investing Cash Flow | - | -362.18 | -137.93 | -321.69 | -274.76 | Upgrade
|
| Long-Term Debt Issued | - | 1,189 | 1,603 | 636.7 | 713 | Upgrade
|
| Total Debt Issued | - | 1,189 | 1,603 | 636.7 | 713 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -2.53 | Upgrade
|
| Long-Term Debt Repaid | - | -1,093 | -2,035 | -1,033 | -868.92 | Upgrade
|
| Total Debt Repaid | - | -1,093 | -2,035 | -1,033 | -871.45 | Upgrade
|
| Net Debt Issued (Repaid) | - | 95.69 | -432.36 | -396.63 | -158.45 | Upgrade
|
| Issuance of Common Stock | - | 232.57 | 456.92 | 159.06 | 349.23 | Upgrade
|
| Repurchase of Common Stock | - | -10.05 | -3.18 | -33.19 | -5.15 | Upgrade
|
| Other Financing Activities | - | -101.15 | -39.49 | -135.4 | -66.65 | Upgrade
|
| Financing Cash Flow | - | 217.06 | -18.12 | -406.16 | 118.99 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -0.06 | 2.98 | 9.65 | -18.77 | Upgrade
|
| Net Cash Flow | - | 6.5 | 99.9 | -624.27 | -20.77 | Upgrade
|
| Free Cash Flow | - | 136.47 | 220.97 | 62.83 | 113.63 | Upgrade
|
| Free Cash Flow Growth | - | -38.24% | 251.71% | -44.71% | -69.19% | Upgrade
|
| Free Cash Flow Margin | - | 9.02% | 11.53% | 2.42% | 4.31% | Upgrade
|
| Free Cash Flow Per Share | - | 0.08 | 0.16 | 0.04 | 0.09 | Upgrade
|
| Cash Interest Paid | - | 73.48 | 77.54 | 78.16 | 112.46 | Upgrade
|
| Cash Income Tax Paid | - | 3.27 | 0.07 | -0.17 | 11.96 | Upgrade
|
| Levered Free Cash Flow | - | -237.93 | 162.02 | 859.11 | -187.15 | Upgrade
|
| Unlevered Free Cash Flow | - | -172.8 | 251.47 | 939.61 | -103.14 | Upgrade
|
| Change in Working Capital | - | -63.98 | -18.47 | 417.16 | -226.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.