JD Logistics, Inc. (HKG:2618)
Hong Kong
· Delayed Price · Currency is HKD 13.51
+0.68 (5.30%)
Mar 10, 2026, 12:00 PM HKT
JD Logistics 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 - 2018 |
|---|---|---|---|---|---|---|
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 - 2018 |
| Net Income | 6,647 | 6,198 | 616.19 | -1,397 | -15,842 | Upgrade
|
| Depreciation & Amortization | 12,986 | 12,551 | 12,183 | 9,907 | 7,705 | Upgrade
|
| Other Amortization | - | 112.34 | 144.86 | 109.13 | 89.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -83.16 | -9.55 | 116.43 | -14.4 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 16.48 | 34.27 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -352.64 | 59.15 | 153.83 | -312.21 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -9.2 | -15.85 | 13.04 | 36.77 | Upgrade
|
| Stock-Based Compensation | - | 468.5 | 786.64 | 1,243 | 1,447 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 39.17 | 241.72 | 267.86 | 143.2 | Upgrade
|
| Other Operating Activities | 632.48 | 1,777 | 1,567 | 1,299 | 13,751 | Upgrade
|
| Change in Accounts Receivable | -3,000 | -1,063 | -40.28 | -1,289 | -6,991 | Upgrade
|
| Change in Inventory | - | -21.51 | 23.16 | 9.93 | -290.21 | Upgrade
|
| Change in Accounts Payable | - | -132.69 | -352.52 | 1,468 | 961.07 | Upgrade
|
| Change in Unearned Revenue | - | 83.78 | 105.52 | -7.46 | 58.09 | Upgrade
|
| Change in Other Net Operating Assets | 1,500 | 1,223 | 1,027 | 1,386 | 5,466 | Upgrade
|
| Operating Cash Flow | 18,765 | 20,791 | 16,352 | 13,314 | 6,207 | Upgrade
|
| Operating Cash Flow Growth | -9.74% | 27.15% | 22.82% | 114.49% | -39.15% | Upgrade
|
| Capital Expenditures | -6,300 | -5,177 | -5,320 | -4,833 | -4,152 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 879.51 | 272.72 | 157.74 | 78.82 | Upgrade
|
| Cash Acquisitions | - | - | - | -7,711 | - | Upgrade
|
| Divestitures | - | - | - | -1.32 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -3.22 | -11.57 | -13.03 | -14.85 | Upgrade
|
| Investment in Securities | 18,100 | 4,055 | -9,854 | -218.7 | -6,918 | Upgrade
|
| Other Investing Activities | -23,293 | -594.13 | -186.31 | -487.82 | -115.69 | Upgrade
|
| Investing Cash Flow | -11,493 | -840.45 | -15,099 | -13,107 | -11,122 | Upgrade
|
| Long-Term Debt Issued | 4,500 | 4,835 | 7,844 | 9,484 | 570 | Upgrade
|
| Long-Term Debt Repaid | -14,200 | -14,389 | -11,775 | -12,710 | -6,246 | Upgrade
|
| Net Debt Issued (Repaid) | -9,700 | -9,555 | -3,931 | -3,226 | -5,676 | Upgrade
|
| Issuance of Common Stock | - | - | - | 6,924 | 23,024 | Upgrade
|
| Other Financing Activities | -5,065 | -1,933 | -1,616 | -2,218 | -751.21 | Upgrade
|
| Financing Cash Flow | -14,765 | -11,488 | -5,547 | 1,481 | 16,597 | Upgrade
|
| Foreign Exchange Rate Adjustments | -200.4 | 142.16 | 5.7 | 1,885 | -105.67 | Upgrade
|
| Net Cash Flow | -7,694 | 8,605 | -4,288 | 3,573 | 11,576 | Upgrade
|
| Free Cash Flow | 12,465 | 15,613 | 11,032 | 8,481 | 2,055 | Upgrade
|
| Free Cash Flow Growth | -20.16% | 41.53% | 30.08% | 312.72% | -70.74% | Upgrade
|
| Free Cash Flow Margin | 5.74% | 8.54% | 6.62% | 6.17% | 1.96% | Upgrade
|
| Free Cash Flow Per Share | 1.95 | 2.46 | 1.76 | 1.41 | 0.41 | Upgrade
|
| Cash Interest Paid | 800 | 1,006 | 1,056 | 873.3 | 669.72 | Upgrade
|
| Cash Income Tax Paid | - | 540.38 | 466.1 | 126.26 | 86.51 | Upgrade
|
| Levered Free Cash Flow | 15,050 | 7,407 | 7,688 | 7,159 | 1,522 | Upgrade
|
| Unlevered Free Cash Flow | 15,605 | 8,039 | 8,330 | 7,707 | 1,950 | Upgrade
|
| Change in Working Capital | -1,500 | 89.56 | 762.47 | 1,568 | -796.43 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.