Kingsoft Cloud Holdings Ltd
NASDAQ:KC
Cash Flow Statement
Cash Flow Statement
Kingsoft Cloud Holdings Ltd
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
0
|
(1 163)
|
(1 111)
|
0
|
0
|
0
|
(962)
|
0
|
0
|
0
|
(1 592)
|
0
|
0
|
0
|
(2 688)
|
0
|
(1 107)
|
0
|
0
|
0
|
0
|
0
|
(1 979)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
561
|
605
|
0
|
0
|
0
|
758
|
0
|
0
|
0
|
856
|
0
|
0
|
0
|
1 157
|
0
|
511
|
0
|
940
|
0
|
0
|
0
|
1 263
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(35)
|
0
|
(20)
|
0
|
(24)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
|
| Stock-Based Compensation |
51
|
50
|
121
|
164
|
335
|
173
|
330
|
410
|
235
|
396
|
434
|
404
|
518
|
518
|
360
|
278
|
196
|
228
|
182
|
274
|
288
|
296
|
214
|
245
|
317
|
|
| Other Non-Cash Items |
0
|
203
|
181
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
465
|
0
|
0
|
0
|
1 232
|
0
|
737
|
0
|
1 493
|
0
|
0
|
0
|
1 497
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
7
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
65
|
0
|
19
|
0
|
34
|
0
|
0
|
0
|
34
|
0
|
0
|
|
| Cash Interest Paid |
0
|
27
|
24
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
130
|
0
|
38
|
0
|
97
|
0
|
0
|
0
|
185
|
0
|
0
|
|
| Change in Working Capital |
(88)
|
167
|
(113)
|
135
|
134
|
(101)
|
(300)
|
(882)
|
(1 143)
|
(1 025)
|
(426)
|
(838)
|
(231)
|
(144)
|
523
|
544
|
145
|
185
|
(394)
|
(444)
|
(238)
|
(150)
|
(112)
|
(209)
|
1 100
|
|
| Cash from Operating Activities |
(539)
N/A
|
(232)
+57%
|
(439)
-90%
|
(191)
+56%
|
(192)
0%
|
(168)
+13%
|
(290)
-73%
|
(882)
-204%
|
(1 143)
-30%
|
(1 025)
+10%
|
(709)
+31%
|
(838)
-18%
|
(231)
+72%
|
(144)
+38%
|
189
N/A
|
544
+188%
|
265
-51%
|
185
-30%
|
(169)
N/A
|
(219)
-30%
|
(133)
+39%
|
75
N/A
|
628
+739%
|
531
-15%
|
1 840
+246%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(1 012)
|
(1 000)
|
0
|
0
|
0
|
(1 592)
|
0
|
0
|
0
|
(735)
|
0
|
0
|
0
|
(1 437)
|
0
|
(134)
|
0
|
(1 965)
|
0
|
0
|
0
|
(3 683)
|
0
|
0
|
|
| Other Items |
579
|
2 292
|
1 883
|
1 308
|
(1 742)
|
(3 615)
|
(2 722)
|
(4 257)
|
(1 640)
|
(504)
|
314
|
(708)
|
(1 385)
|
(1 160)
|
1 405
|
812
|
1 935
|
1 643
|
1 292
|
(197)
|
(1 242)
|
(1 733)
|
63
|
741
|
508
|
|
| Cash from Investing Activities |
(517)
N/A
|
1 280
N/A
|
883
-31%
|
309
-65%
|
(2 741)
N/A
|
(3 927)
-43%
|
(4 314)
-10%
|
(4 257)
+1%
|
(1 640)
+61%
|
(504)
+69%
|
(422)
+16%
|
(708)
-68%
|
(1 385)
-96%
|
(1 160)
+16%
|
(33)
+97%
|
812
N/A
|
1 801
+122%
|
1 643
-9%
|
(673)
N/A
|
(2 162)
-221%
|
(3 074)
-42%
|
(3 697)
-20%
|
(3 620)
+2%
|
(2 942)
+19%
|
(3 175)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
21
|
370
|
0
|
0
|
0
|
5 946
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
(191)
|
0
|
2
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(489)
|
(306)
|
0
|
0
|
0
|
179
|
0
|
0
|
0
|
2 162
|
0
|
0
|
0
|
(894)
|
0
|
(71)
|
0
|
346
|
0
|
0
|
0
|
3 369
|
0
|
0
|
|
| Other |
(245)
|
0
|
0
|
(127)
|
4 146
|
5 916
|
0
|
6 084
|
2 580
|
1 336
|
0
|
2 211
|
1 396
|
740
|
(67)
|
(1 146)
|
(987)
|
(2 189)
|
(578)
|
430
|
1 108
|
2 258
|
(125)
|
(687)
|
1 341
|
|
| Cash from Financing Activities |
2 191
N/A
|
(468)
N/A
|
65
N/A
|
183
+183%
|
4 456
+2 341%
|
6 225
+40%
|
6 124
-2%
|
6 084
-1%
|
2 580
-58%
|
1 336
-48%
|
2 213
+66%
|
2 211
0%
|
1 396
-37%
|
740
-47%
|
(1 152)
N/A
|
(1 146)
+1%
|
(1 056)
+8%
|
(2 189)
-107%
|
(228)
+90%
|
780
N/A
|
1 527
+96%
|
2 608
+71%
|
3 255
+25%
|
2 693
-17%
|
4 722
+75%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
39
|
(43)
|
8
|
37
|
42
|
(5)
|
(118)
|
(122)
|
(153)
|
(79)
|
(50)
|
(76)
|
41
|
176
|
73
|
74
|
36
|
(113)
|
26
|
25
|
(47)
|
(6)
|
(23)
|
13
|
33
|
|
| Net Change in Cash |
1 173
N/A
|
537
-54%
|
516
-4%
|
337
-35%
|
1 564
+364%
|
2 125
+36%
|
1 402
-34%
|
824
-41%
|
(356)
N/A
|
(272)
+24%
|
1 032
N/A
|
589
-43%
|
(178)
N/A
|
(388)
-118%
|
(923)
-138%
|
284
N/A
|
1 046
+269%
|
(475)
N/A
|
(1 044)
-120%
|
(1 575)
-51%
|
(1 727)
-10%
|
(1 021)
+41%
|
241
N/A
|
296
+23%
|
3 421
+1 057%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(539)
N/A
|
(1 243)
-131%
|
(1 439)
-16%
|
(191)
+87%
|
(192)
0%
|
(168)
+13%
|
(1 882)
-1 024%
|
(882)
+53%
|
(1 143)
-30%
|
(1 025)
+10%
|
(1 444)
-41%
|
(838)
+42%
|
(231)
+72%
|
(144)
+38%
|
(1 248)
-770%
|
544
N/A
|
132
-76%
|
185
+40%
|
(2 134)
N/A
|
(219)
+90%
|
(133)
+39%
|
75
N/A
|
(3 055)
N/A
|
531
N/A
|
1 840
+246%
|
|