Name: BEIGF Cash Flow - Beone Medicines Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BEIGF - Beone Medicines Ltd.

USD | NASDAQ | Healthcare

BEIGF Cash Flow - Beone Medicines Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Net Income
Net Income	227.4	66.5	124.8	94.3	1.3	(151.9)	(121.4)	(120.4)	(251.2)	(367.6)	215.4	(381.1)	(348.4)	(445.3)	(557.6)	(565.7)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014
Net Income
Net Income	513.0	286.9	(644.8)	(881.7)	(2,003.8)	(1,457.8)	(1,625.0)	(948.6)	(673.8)	(93.1)	(119.2)	(57.1)	(18.3)
Cash From Operating Activities
Depreciation & Amortization	150.0	141.7	171.8	87.7	66.3	46.5	31.8	18.6	10.4	4.8	1.9	1.5	1.6
Amortization Of Intangibles
Cash From Investing Activities
Capital Expenditures	-	185.8	492.7	561.9	325.4	262.9	117.5	89.6	70.3	46.4	23.5	5.3	0.7
Acquisitions
Cash From Financing Activities
Debt Issued	-	-	-	-	-	-	433.9	67.5	42.3	-	-	-	-
Debt Repaid	-
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	60.0	(51.7)	(8.1)	(69.4)	14.0	18.2	(9.5)	(4.1)	-	-	-	-
Net Change In Cash
Free Cash Flow
Free Cash Flow	-	941.7	(633.3)	(1,719.3)	(1,822.1)	(1,561.7)	(1,401.0)	(839.9)	(618.0)	(33.6)	(113.0)	(45.2)	(9.3)
Free Cash Flow To Equity

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	41.1	43.3	35.7	29.9	32.8	52.7	70.0	23.8	25.3	27.1	19.2	21.3	20.0	20.0	15.2	14.5	16.6	13.8	11.8	11.2	9.6	8.2	8.2	7.7	7.8	8.1	3.7	3.4	3.4	3.8	2.2	2.1	2.2	2.1	1.2	0.5	0.9	0.5	0.5	0.5
Amortization Of Intangibles	1.8	1.6	1.6	5.8	1.2	1.2	1.3	1.2	1.2	3.0	2.3	1.0	1.0	1.0	1.0	1.0	1.0
Stock-Based Compensation	123.4	124.0	140.8	150.6	95.5	107.7	114.6	130.7	88.7	92.8	96.1	103.3	75.3	78.1	78.2	81.3	65.6
Deffered Income Tax	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-	-	-	0.1	-
Asset Impairments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	75.3	-	-	-	31.9	-	-	-	80.0	-	-	-	136.5	-	-	-	(292.6)
Change In Inventory	71.8	-	-	-	(4.0)	-	-	-	37.3	-	-	-	13.0	-	-	-	3.0	-
Change In Accounts Payable	(42.2)	-	-	-	(31.6)	-	-	-	46.3	-	-	-	(22.6)	-	-	-	(35.0)
Change In Other Working Capital	(15.3)	-	-	-	(29.7)	-	-	-	4.4	-	-	-	50.4	-	-	-
Other Operating Activities	6.2	-	-	-	12.4	-	-	-	(2.9)	-	-	-	0.8	-	-	-	3.5
Cash From Operating Activities	201.3	-	-	-	44.1	-	-	-	(308.6)	-	-	-	(563.8)	-	-

Cash From Investing Activities
Capital Expenditures	40.8	-	-	-	56.4	-	-	-	156.6	-	-	-	125.6	-	-	-	45.1	-	-	-	42.4	-	-	-	21.5	-	-	-	21.8	-	-	-	9.7	-	-	-	5.1	-	-	-
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	1.1	-	-	-	0.5
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	4.7	-	-	-	7.3	-	-	-	19.4	-	-	-	10.3	-	-	-	0.0
Cash From Investing Activities	(45.5)	-	-	-	(121.9)	-	-	-	(209.8)	-	-	-	241.1	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	19.3	-	-	-	3.5	-	-	-	(22.4)	-	-	-	11.3	-	-	-	9.0	-	-	-	(4.1)	-	-	-	(6.2)	-	-	-	4.3	-	-	-	3.4	-	-	-	(0.1)	-	-	-
Net Change In Cash	243.8	-	-	-	(108.2)	-	-	-	(378.5)	-	-	-	(331.3)	-	-	-	(28.4)	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	160.5	-	-	-	(12.3)	-	-	-	(465.2)	-	-	-	(689.4)	-	-	-	(281.7)	-	-	-	82.7	-	-	-	(363.5)	-	-	-	(193.8)	-	-	-	(114.2)	-	-	-	(40.8)	-	-	-
Free Cash Flow To Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow Statement

Cash Flow Statement