Ajax-Loading

Company Selected - Shanghai 2345 Network Holding Group - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in , Thousands09/30/202506/30/202503/31/202512/31/2024View Chart

Hid Net Income

172,67362,598-14,24732,462

Hid Depreciation

- - 8,983.8817,967.76

Hid Stock Based Compensation

- - 65,528.8565,528.85

Hid Other Non-Cash Items

29,385-186,288-88,303-70,028.30

Hid [-] Change In Working Capital

27,427.8927,42832,072.8832,072.88

HidHid Change Receivables

26,627.8526,628233.03233.03

HidHid Change To Inventory

800.0480031,839.8431,839.84

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

- - -144,133.37-144,133.37

[-] Total Cash From Operating Activities

172,265-153,483-161,768-65,227.61

Hid Capital Expenditures

-108,147-114,267-205,261-183,067

Hid Investments

26,824.12-158,507-234,260710,801

Hid Other Cashflows From Investing Activities

-13,927.5727,790-776,177-625,990

[-] Total Cashflows From Investing Activities

-54,814-244,984-1,215,699-98,256

Hid Net Borrowings

24.0024.0024.0024

Hid (+)Sale or (-)Purchase Of Stock

- 119,999.960.00.0

Hid Dividends Paid

-1,801.17-1,801-59,049.37-59,049

Hid Other Cashflows From Financing Activities

- -122,834.50-82,599.05-82,599.05

[-] Total Cashflows From Financing Activities

32,24140,637-95,158-142,252

Hid Begin Period CashFlow

1,377,3651,288,6761,574,1061,011,867

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

-170,178-564,019-285,430561,587

[-] End Period Cash Flow

1,207,186724,6571,288,6761,573,454

Free Cash Flow to the Firm (FCFF)

121,589-210,230-309,303-190,018.36

Free Cash Flow to Equity (FCFE)

24.00-50,102.96-176,941.38-176,941