Li Auto Inc
HKEX:2015
Cash Flow Statement
Cash Flow Statement
Li Auto Inc
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
0
|
0
|
0
|
(321)
|
0
|
(652)
|
0
|
(2 032)
|
(1 750)
|
1 212
|
|
Depreciation & Amortization |
0
|
0
|
0
|
590
|
0
|
405
|
0
|
1 214
|
1 978
|
1 986
|
|
Other Non-Cash Items |
0
|
0
|
0
|
1 456
|
0
|
1 010
|
0
|
3 163
|
4 542
|
3 869
|
|
Change in Working Capital |
3 994
|
5 013
|
6 253
|
6 616
|
9 248
|
8 206
|
6 292
|
5 035
|
9 321
|
17 007
|
|
Cash from Operating Activities |
4 066
N/A
|
5 085
+25%
|
6 325
+24%
|
8 340
+32%
|
9 248
+11%
|
8 970
-3%
|
6 292
-30%
|
7 380
+17%
|
13 327
+81%
|
23 310
+75%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
0
|
0
|
0
|
(3 445)
|
0
|
(1 973)
|
0
|
(5 128)
|
(8 179)
|
(7 697)
|
|
Other Items |
(20 955)
|
(21 619)
|
(4 773)
|
(813)
|
199
|
2 649
|
(6 166)
|
763
|
(2 415)
|
5 417
|
|
Cash from Investing Activities |
(21 630)
N/A
|
(22 294)
-3%
|
(5 448)
+76%
|
(4 257)
+22%
|
199
N/A
|
677
+239%
|
(6 166)
N/A
|
(4 365)
+29%
|
(8 622)
-98%
|
(307)
+96%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
0
|
4
|
0
|
2 469
|
2 476
|
2 474
|
|
Net Issuance of Debt |
0
|
0
|
0
|
5 704
|
0
|
1 837
|
0
|
3 080
|
4 721
|
1 029
|
|
Other |
21 026
|
26 725
|
22 850
|
11 005
|
17 613
|
11 265
|
5 553
|
90
|
(815)
|
(2)
|
|
Cash from Financing Activities |
24 711
N/A
|
30 410
+23%
|
26 535
-13%
|
16 710
-37%
|
17 613
+5%
|
13 106
-26%
|
5 553
-58%
|
5 639
+2%
|
4 541
-19%
|
1 660
-63%
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
(401)
|
(486)
|
(262)
|
(472)
|
(526)
|
516
|
929
|
1 270
|
1 322
|
498
|
|
Net Change in Cash |
6 746
N/A
|
12 715
+88%
|
27 150
+114%
|
20 321
-25%
|
26 534
+31%
|
23 268
-12%
|
6 609
-72%
|
9 925
+50%
|
10 568
+6%
|
25 161
+138%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
4 066
N/A
|
5 085
+25%
|
6 325
+24%
|
4 896
-23%
|
9 248
+89%
|
6 997
-24%
|
6 292
-10%
|
2 252
-64%
|
5 148
+129%
|
15 613
+203%
|