Autohome Inc. (ATHM) quarterly cash flow statement — complete operating, investing & financing history
| Metric | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 | Q1'21 |
|---|
| Cash from Operations | 889.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.52B | 0 | 0 | 0 |
| Operating CF Margin % | 60.84% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 208.07% | - | - | - |
| Operating CF Growth % | - | - | - | - | - | - | - | - | - | - | - | - | -100% | - | - | - | 24.15% | - | - | - |
| Net Income | 922.12M | -271.31M | 398.87M | 340.45M | 348.42M | 469.93M | 509.67M | 379.78M | 59.78M | 602.31M | 504.73M | 392.75M | 570.91M | 531M | 435.02M | 307.49M | 254.07M | 535.48M | 754.94M | 633.8M |
| Depreciation & Amortization | 273.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309.02M | 0 | 0 | 0 |
| Stock-Based Compensation | 144.18M | -23.1M | 52.4M | 45.5M | 41.7M | 60.8M | 41.63M | 48.31M | 49.34M | 57.93M | 41.7M | 46.19M | 53.13M | 46.5M | 28.4M | 40.9M | 107.26M | 0 | 44.97M | 53.84M |
| Deferred Taxes | 35.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -151.19M | 0 | 0 | 0 |
| Other Non-Cash Items | 484.54M | 294.41M | -451.27M | -385.95M | -390.12M | -530.73M | -551.3M | -428.08M | -66.22M | -660.25M | -546.43M | -438.94M | -624.04M | -577.5M | -463.42M | -348.39M | -361.33M | -535.48M | -799.91M | -687.64M |
| Working Capital Changes | -970.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 931.43M | 0 | 0 | 0 |
| Change in Receivables | -174.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 931.43M | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 2.15B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.81B | 0 | 0 | 0 |
| Capital Expenditures | -118.06M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -218.8M | 0 | 0 | 0 |
| CapEx % of Revenue | 8.08% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.92% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.44M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220K | 0 | 0 | 0 |
| Cash from Financing | -2.53B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9B | 0 | 0 | 0 |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -1.05B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -1.48B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -673.38M | 0 | 0 | 0 |
| Share Repurchases | -1.05B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.57B | 0 | 0 | 0 |
| Net Change in Cash | 2.25B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.61B | 0 | 0 | 0 |
| Free Cash Flow | 771.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.31B | 0 | 0 | 0 |
| FCF Margin % | 52.76% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 195.15% | - | - | - |
| FCF Growth % | - | - | - | - | - | - | - | - | - | - | - | - | -100% | - | - | - | 27% | - | - | - |
| FCF per Share | 6.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.13 | - | - | - |
| FCF Conversion (FCF/Net Income) | 3.24x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.23x | - | - | - |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 187.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |