BeOne Medicines Cash Flow Statement (2015-2025) | ONC

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -10.21M-5.64M-14.00M-27.25M-22.00M-24.12M-35.49M-37.60M-50.62M-60.68M117.28M-99.28M-105.12M-157.72M-144.49M-266.71M-168.07M-85.95M-308.66M-387.89M-364.94M-336.32M-426.62M-500.72M66.50M-480.34M-438.11M-590.68M-435.20M-565.73M-557.56M-445.33M-348.43M-381.14M215.41M-367.55M-251.15M-120.41M-121.35M-151.88M1.27M94.32M124.84M
Depreciation and Depletion 0.35M0.37M0.40M0.42M0.44M0.49M0.51M0.47M0.86M0.54M1.24M1.70M1.98M2.10M2.21M2.71M3.08M3.36M3.69M7.15M7.47M7.68M8.16M7.64M9.44M11.22M11.77M12.30M15.58M14.46M15.21M17.05M19.02M21.31M19.24M20.86M24.11M23.75M70.03M49.05M31.61M29.85M35.73M
Share-based Compensation 2.31M0.91M4.82M2.17M2.61M1.28M2.78M3.95M5.99M7.08M13.33M16.46M17.40M18.64M25.13M25.96M26.39M32.60M36.82M38.34M38.26M45.47M50.30M49.46M45.83M64.79M67.08M63.01M65.56M81.31M78.18M78.13M75.32M103.37M96.00M92.92M88.67M130.64M114.70M107.62M95.48M150.81M140.81M
Deferred Taxes -2.16M-1.90M-1.81M0.03M-4.09M-4.32M-0.39M-13.15M-0.98M-0.47M-11.88M4.10M-0.21M-0.85M-7.70M9.02M-12.25M-0.06M14.79M0.90M0.05M0.51M-0.17M1.68M0.04M-0.05M0.75M-0.05M
Gains from Sales and Divestitures 0.53M0.04M0.27M
Gains from Investment Securities -2.86M-0.04M-0.24M0.21M-0.71M-0.23M-0.14M-2.70M0.08M0.67M0.68M28.27M2.08M9.76M0.31M28.08M10.21M0.08M5.01M-6.32M2.71M6.54M1.35M0.48M14.05M0.69M175.90M0.74M23.70M0.57M4.49M10.31M22.21M9.99M13.49M19.43M26.20M9.14M14.65M15.66M61.37M2.93M
Asset Writedowns and Impairment 2.02M
Non-cash Items 16.68M643.40M
Cash from Operations -3.71M-9.49M-9.88M-16.76M-19.84M-19.26M-24.28M-26.14M-35.71M-51.89M6.60M93.75M-104.50M-117.14M-132.19M-193.89M-171.97M-46.10M-265.01M-267.18M-341.94M-262.94M-346.24M-332.33M125.09M-420.27M-495.71M127.09M-236.56M-379.96M-561.91M-318.19M-563.78M-293.89M-78.15M-221.64M-308.57M-95.59M188.37M75.16M44.08M263.60M402.55M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles -4.44M-3.59M-2.41M-1.24M-0.05M
Depreciation & Amortization (CF) 0.35M0.37M0.40M0.42M0.44M0.49M0.51M0.47M0.86M0.54M1.30M2.05M2.24M2.34M2.44M3.36M3.42M3.69M4.02M7.48M7.75M7.87M8.34M7.83M9.63M11.53M12.18M13.12M16.60M15.46M16.20M18.02M20.01M22.34M21.51M23.82M25.29M24.93M71.29M50.25M32.80M35.61M37.28M
Change in Working Capital
Change in Receivables 18.91M-5.94M9.69M4.20M3.68M17.92M-0.87M-2.20M14.97M-3.24M-5.86M-1.40M0.13M23.66M-10.32M55.84M353.85M-292.55M-14.88M22.71M-19.39M136.49M-4.56M11.59M44.80M80.03M93.87M29.85M125.70M31.87M41.50M93.92M
Change in Inventory 5.22M-3.43M-1.18M13.38M-3.46M-3.10M35.91M-11.54M-8.96M0.22M4.46M2.29M51.93M-16.32M44.61M33.39M91.65M3.00M28.63M44.00M-18.94M13.03M40.57M-1.23M88.58M37.26M-1.31M-23.84M79.38M-3.99M-2.19M28.84M
Change in Account Payables -0.63M1.79M0.34M4.68M-5.32M2.25M1.24M4.55M8.47M4.77M8.18M33.88M-18.49M28.80M-4.73M17.89M-20.36M41.80M-29.58M10.38M-21.45M56.30M-12.87M73.86M-73.18M30.62M30.18M32.38M-35.02M4.66M34.56M-8.55M-22.59M-10.09M64.04M-9.88M46.30M-44.11M11.34M107.96M-31.57M-4.28M28.47M
Change in Accured Expenses 0.86M-0.56M2.79M4.26M3.22M2.65M7.49M0.59M2.17M-2.04M22.24M2.61M6.12M19.32M0.84M24.26M-8.79M12.32M29.96M38.10M15.78M25.69M62.13M81.41M-26.86M30.05M-0.78M234.33M-78.75M99.92M-19.54M44.00M-38.68M30.60M58.17M130.02M-79.31M51.05M82.89M56.72M-52.36M127.98M90.26M
Change in Taxes 0.03M0.14M0.13M0.51M1.77M0.54M-1.18M6.30M0.73M-8.74M0.40M4.25M0.97M-4.68M6.89M4.39M6.08M-9.09M-9.27M14.59M7.15M
Other Working Capital Changes -1.68M-1.09M-1.38M-3.69M-0.68M2.66M0.20M-0.11M2.48M2.56M165.91M-133.91M13.76M13.91M6.63M4.30M5.77M-33.75M36.08M15.89M6.96M-2.70M150.25M-11.37M-13.98M-381.41M-39.68M-37.06M-36.08M-39.00M50.41M-122.98M-183.01M4.40M27.83M-20.72M-56.64M-29.74M75.05M-100.56M
Investing Activities
Capital Expenditures 3.23M-2.20M0.86M3.42M3.30M5.46M6.68M8.06M5.07M3.81M18.56M18.93M9.70M10.61M26.72M23.25M32.46M10.81M30.87M15.46M26.41M27.73M28.68M34.69M42.39M38.53M67.04M114.98M62.74M32.69M108.66M121.36M125.58M121.47M157.88M156.96M156.58M109.95M133.66M92.48M60.01M40.22M48.08M
Sales of Property, Plant and Equipment -0.00M
Change in Intangibles -12.12M0.33M9.41M9.95M4.67M20.00M
Change in Acquisitions & Divestments 10.46M8.22M20.30M26.73M43.65M46.90M67.76M25.44M65.61M96.29M84.03M177.86M257.57M611.44M461.84M846.36M710.60M456.89M384.54M330.05M256.74M740.50M975.37M778.47M1,107.00M890.51M760.88M-0.01M331.03M720.00M301.37M211.22M376.96M190.54M0.02M105.72M2.65M1.80M
Cash from Investing Activities 3.23M-75.69M6.25M7.30M40.34M-135.55M44.08M-170.72M43.54M69.71M-401.33M-68.24M-394.35M34.13M-490.64M213.24M172.42M192.01M213.63M-23.89M-1114.97M-429.89M-1536.58M-86.92M291.95M251.60M-11.99M-21.21M210.39M658.71M169.48M38.54M241.06M67.80M-186.28M-62.58M-209.83M-111.03M-133.88M-93.61M-121.94M-66.61M-49.27M
Financing Activities
Other financing activities 1.48M0.74M0.41M-0.41M4.00M
Cash from Financing Activities 6.37M-0.12M170.05M4.52M7.64M198.69M2.53M145.07M339.71M3.05M763.90M46.58M871.25M8.80M42.96M15.38M25.14M2.20M2,802.17M80.99M1,994.01M325.66M107.42M35.63M109.21M3,284.01M-11.27M-17.58M120.24M-110.37M-19.87M166.08M-76.78M347.05M162.29M23.02M12.66M-4.52M-33.78M35.02M961.27M
Additional items
Exchange Rate Effect -0.05M0.02M-0.45M-0.00M0.09M-0.14M0.01M0.15M-0.13M0.37M2.52M2.54M3.44M-1.66M-7.64M1.76M4.26M-7.00M-15.61M8.83M-6.21M1.93M8.63M13.89M-4.06M9.32M1.51M7.27M9.00M-80.21M-62.72M64.55M11.31M-62.18M0.53M42.27M-22.44M-5.90M28.35M-51.71M3.48M23.48M9.90M
Change in Cash -0.53M11.79M2.29M-9.58M190.64M-150.42M27.45M1.98M10.24M163.26M-52.50M31.09M268.49M-38.08M240.78M29.92M47.67M154.29M-41.85M-280.05M1,339.04M-609.92M119.82M-79.71M520.40M-123.72M-396.99M3,383.12M-28.44M180.96M-334.90M-325.48M-331.27M-122.19M-340.68M105.09M-378.55M-189.50M95.50M-74.68M-108.16M255.50M1,324.46M
Beginning Cash Balance 13.90M13.37M25.16M27.45M17.87M208.51M58.08M85.53M87.51M97.75M261.01M208.51M222.14M476.50M402.70M683.02M716.82M764.65M898.70M898.06M618.06M1,954.93M1,344.65M1,461.66M1,381.42M1,900.17M1,780.30M992.56M4,375.60M4,350.18M4,532.03M4,195.04M3,869.91M3,532.56M3,408.02M3,066.71M3,171.92M2,782.16M2,606.44M2,702.09M2,624.57M2,500.56M2,712.41M
Free Cash Flow -6.94M-7.29M-10.74M-20.18M-23.14M-24.71M-30.96M-34.20M-40.78M-55.70M-11.96M74.82M-114.20M-127.75M-158.91M-217.15M-204.44M-56.91M-295.88M-282.64M-368.36M-290.67M-374.92M-367.02M82.71M-458.80M-562.76M12.11M-299.30M-412.64M-670.56M-439.55M-689.36M-415.36M-236.03M-378.60M-465.15M-205.54M54.71M-17.32M-15.93M223.38M354.47M
Net Cash Flow -0.48M-85.18M2.75M-9.58M190.55M-150.28M27.44M1.83M10.37M162.89M-55.02M28.55M265.05M-36.42M248.43M28.15M43.41M161.29M-26.25M-288.88M1,345.26M-611.84M111.19M-93.60M524.46M-133.04M-398.50M3,389.89M-37.44M261.17M-272.18M-390.02M-342.58M-60.01M-341.21M62.83M-356.11M-183.60M67.15M-22.97M-111.64M232.02M1,314.55M