VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NTESNetEase, Inc.
$123.71$79.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNTESCash Flow

NetEase, Inc. (NTES) Cash Flow Statement

27Y historyFree accessUpdated daily

Operational efficiency remains high as evidenced by an OCF/NI ratio of 1.29 in 2026Q1, while disciplined capital allocation enabled $5.2B in dividend distributions.

NTES Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99
Cash from Operations52.02B49.36B39.68B35.33B27.71B24.93B24.89B17.22B13.42B11.89B15.49B8.08B5.86B5.24B4.22B4.07B2.09B2.09B2.02B1.38B1.6B1.1B614.15M375M115.87M-185.72M-156.48M-15.68M
Operating CF Margin %-43.82%37.68%34.15%28.72%28.45%33.78%29.06%26.21%26.76%40.57%35.42%50.01%56.94%51.51%55.87%38.03%55.75%65.42%62.35%73.75%68.52%67.97%69.16%52.46%-656.14%-240.53%-100.43%
Operating CF Growth %113.38%24.4%12.3%27.51%11.16%0.15%44.56%28.33%12.84%-23.24%91.76%37.89%11.88%23.95%3.72%94.46%0%3.8%46.23%-13.55%44.47%79.89%63.78%223.63%162.39%-18.69%-897.63%-
Net Income34.13B32.84B30.26B29.36B19.22B16.98B12.33B13.47B6.15B10.71B11.79B6.84B4.8B4.45B3.59B3.22B1.85B1.85B1.6B1.26B1.24B931.99M441.42M94.11M16.3M-233.21M-142.64M-51.97M
Depreciation & Amortization2.19B2.19B2.42B3.06B2.86B3.28B3.46B2.61B2.06B791.78M327.51M182.45M174.46M158.36M233.51M293.24M143.58M143.58M90.96M99.11M78.37M40.9M26.45M20.94M21.79M17.34M8.64M975.26K
Stock-Based Compensation2.46B03.88B3.24B3.17B3.04B2.66B2.4B2.47B1.98B990.13M684.47M349.28M306.31M203.02M122.03M31.39M31.38M67.95M95.43M101.29M13.84K55.34K239.4M3.81M000
Deferred Taxes-1.06B-1.22B320.73M131.44M489.67M407.95M88.18M150.63M0066.68M-147.28M-117.34M142.28M-31.57M-42.44M8.62M-43.06M47.15M0-11.79M00-7.27M-2.4M000
Other Non-Cash Items5.19B7.07B-852.71M-831.34M-1.53B-1.96B1.58B-1.06B3.62B-3.69B-329.35M-158.76M954.49M104.4M303.08M115.53M-126.18M-1.26M177.65M47.14M38.04M19.68M15.79M1.69M95.48M27.6M15.06M45.41M
Working Capital Changes8.35B8.48B3.65B375.88M3.5B3.19B4.77B-358.15M-883.75M2.09B2.64B679.15M-298.89M79.32M-70.32M361.61M186.65M113.41M37.43M-125.86M147.42M112.2M130.43M26.12M-19.11M2.55M-37.54M-10.1M
Change in Receivables146.29M256.88M716.38M-1.47B554.34M-1.19B-530.41M-11.31M-612.66M596.05M-1.65B-1.74B-474.38M-131.03M-70.32M10.8M-90M-7.14M-72.91M-29.76M-69.58M-16.89M7.57M00685.01K4.3M-6.99M
Change in Inventory-26.95M-114.43M123.78M296.76M-27.61M-343.59M29.7M415.06M-81.44M-754.89M-760.37M-789.51M-8.21M1.92M00000000000000
Change in Payables212.59M-69.66M91.14M-559.42M447.67M-155.26M-86.35M13.23M00604.09M243.14M00022.71M-37.56M154.46M32.76M945.59K45.12M12.82M6.01M3.29M-9.3M000
Cash from Investing-28.19B-32.18B17.92B-17.04B-7.37B-7.08B-29.19B-22.14B-13.57B-13.25B-14B-2.54B-4.5B-5.45B-4.45B-3.21B-1.91B-1.91B-3.41B952.3M-1.22B-1.62B105.83M-360.35M42.67M-67.28M-62.34M-9.31M
Capital Expenditures-1.1B-2B-1.28B-4.28B-2.64B-3.11B-3.29B-3.33B-6.89B-1.85B-1.14B-1.03B-618.34M-219.84M-178.69M-450.46M-612.55M-407.73M-134.15M-98.47M-142.51M-92.61M-60.14M-27.83M-12.56M-21.1M-43.3M-9.31M
CapEx % of Revenue0.96%1.77%1.21%4.13%2.74%3.55%4.47%5.62%13.45%4.16%2.99%4.52%5.28%2.39%2.18%6.18%11.12%10.85%4.35%4.45%6.58%5.74%6.66%5.13%5.69%74.54%66.56%59.62%
Acquisitions22.23M145.62M0-291.99M2.41B1.12B-1.69B7.88B-3.02B114.65M-114.92M-187.53M-20M-200M-7.92M-40.08M-4.21M-4.21M-33.56M-2.5M01.69B000000
Investments----------------------------
Other Investing-663.37M38.56M19.19B-413.63M-282.31M-197.13M-143.13M-814M-537.26M-2.19B-2.49B-2.07B-723.37M-1.62B-288.05M-11.34B-5.22B-331.39M-31.22M1.05B1.09B-1.69B-584.81K-364.69K55.23M595.33K-19.04M0
Cash from Financing-13.6B-19.71B-27.34B-21.47B-10.24B-12.59B9.91B1.08B1.59B-1.3B-2.25B-1.63B-778.44M86.85M-390.23M73.54M40.53M40.53M-157.29M-960.41M-829.06M105.5M32.04M781.51M-78.11M23.44M945.1M142.58M
Debt Issued (Net)1.36B-5.64B-7.48B-8.31B4.85B1.71B4.04B2.97B6.21B3.1B1.49B87.14M1.07B1.01B0-20K00-10M-177.26K000804.23M-84M-28.61M112.46M0
Equity Issued (Net)-1.65B-621.92M-8.83B-5.23B-8.33B-12.92B21.91B0-7.52B-2.06B-1.2B-132.19M0-106.81M-414.94M000-165.73M-1B-873.41M00-38.16M3.89M6.29M832.64M142.58M
Dividends Paid-13.35B-13.45B-11.17B-8.01B-6.72B-3.51B-4.28B-8.84B-1.44B-3.26B-2.55B-1.47B-1.98B-815.41M-35M0000000000000
Share Repurchases-1.65B-621.92M-8.83B-5.23B-8.33B-12.92B00-7.52B-2.06B-1.2B-132.19M0-106.81M-414.94M000-165.73M-1B-873.41M00-38.16M0000
Other Financing37.05M0136.01M86.16M-30.92M2.14B-11.76B6.95B4.33B911.5M4K-119.72M133.4M3.39M59.71M73.56M40.53M40.53M18.43M43.52M44.35M105.5M32.04M15.43M2.01M45.75M00
Net Change in Cash10.67B-661.34M30.27B-3.38B10.21B5.21B5.77B-3.81B1.52B-2.68B-631.99M4.05B563.15M-132.47M-623.85M929.48M247.88M247.88M-1.69B1.28B-479.27M-438.15M752.03M796.14M80.44M-228.99M725.94M117.58M
Free Cash Flow50.3B48.32B37.47B31.06B25.07B21.82B21.6B13.89B6.53B10.04B14.35B7.05B5.24B5.02B4.05B3.62B1.48B1.69B1.88B1.28B1.45B1.01B554.01M347.17M103.31M-206.82M-199.77M-25M
FCF Margin %43.97%42.9%35.59%30.01%25.98%24.9%29.32%23.44%12.76%22.59%37.58%30.9%44.73%54.55%49.33%49.69%26.91%44.9%61.07%57.9%67.16%62.78%61.31%64.03%46.77%-730.68%-307.09%-160.04%
FCF Growth %25.78%28.96%20.66%23.9%14.89%1.01%55.52%112.68%-34.96%-30.03%103.63%34.49%4.45%23.99%11.68%144.44%-12.14%-10.45%47%-11.84%43.61%82.7%59.58%236.05%149.95%-3.53%-699.23%-
FCF per Share77.9374.8557.9947.7537.2232.3932.2421.3710.0315.1421.6910.667.997.706.155.532.282.602.911.942.080.350.200.130.04-0.12-0.10-0.01
FCF Conversion (FCF/Net Income)1.47x1.46x1.34x1.20x1.36x1.48x2.06x0.81x2.18x1.11x1.33x1.20x1.23x1.18x1.16x1.26x0.94x1.13x1.26x1.09x1.28x1.19x1.39x1.16x7.11x0.80x1.10x0.30x
Interest Paid368.88M387.98M489.62M779.87M588.38M187.63M246.05M431.39M301.76M84.71M31.17M00000000003.23M000000
Taxes Paid6.69B6.43B5.19B4.9B5.09B3.55B2.05B3.19B2.01B2.71B1.1B1.12B551.3M687.45M683.61M371.24M252.04M294.27M250.08M71.8M125.24M67.99M24.37M20.79M0000

Key Metrics

Growth RegimeStable
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Regulatory and monetization policy shifts

Superior Cash Conversion Quality Observed

As reported in recent financial statements, NetEase consistently maintains an OCF/NI ratio above 1.0, with the 2026Q1 figure of 1.29 highlighting the company's ability to convert accounting profits into tangible cash flow, effectively validating the underlying quality of its reported earnings across the gaming portfolio.

The consistent premium of operating cash flow over net income suggests that the company's revenue recognition policies are conservative and that its core gaming operations are highly cash-generative. Investors should monitor this relationship, as a sustained divergence where cash flow exceeds net income often indicates a robust business model with minimal reliance on non-cash accounting adjustments.

Free Cash Flow Margin Resilience

Based on the provided quarterly data, NetEase has sustained a strong FCF margin profile, peaking at 52.0% in 2025Q4, which underscores the company's ability to generate significant discretionary cash after accounting for capital expenditures despite the inherent volatility of the Chinese digital entertainment market.

The trajectory of free cash flow appears to track closely with net income, suggesting that the company's capital-light digital model remains intact. This trend implies that the firm is well-positioned to fund its ongoing R&D initiatives and international expansion without needing to tap external capital markets.

Low Capital Intensity Sustains Margins

According to the latest quarterly filings, NetEase maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering near 1.0% to 1.6%, reflecting a business model that prioritizes software-driven scalability over heavy investment in physical infrastructure or depreciating hardware assets.

The low capital intensity suggests that the company's primary investment is in human capital and R&D rather than physical plant, which protects the bottom line from significant depreciation drag. This efficiency warrants further investigation into whether the recent uptick in international studio acquisitions will eventually necessitate a higher baseline of maintenance capital.

Working Capital Dynamics Drive Liquidity

As evidenced by the quarterly cash flow statements, NetEase frequently benefits from positive working capital changes, such as the $4.3B inflow recorded in 2025Q4, which suggests an efficient collection cycle and a favorable ability to manage deferred revenue liabilities inherent in the gaming business model.

The volatility in working capital changes appears to be a function of the timing of game launches and the associated deferred revenue recognition. This pattern suggests that the company effectively utilizes its player base as a source of interest-free financing, which strengthens its overall liquidity position.

Disciplined Capital Allocation and Returns

Based on reported figures, NetEase has demonstrated a consistent commitment to shareholder returns, distributing $5.2B in dividends during 2026Q1 alone, while simultaneously maintaining the financial flexibility to execute share repurchases and fund strategic investments in global gaming studios to diversify its revenue base.

The company's capital deployment strategy appears balanced, favoring direct returns to shareholders while retaining sufficient cash to navigate regulatory uncertainties. Investors should monitor whether the current pace of dividend payments remains sustainable if the company accelerates its acquisition of overseas AAA studios.

NTES — Frequently Asked Questions

Quick answers to the most common questions about buying NTES stock.

How much cash does NetEase, Inc. (NTES) generate from operations?

NetEase, Inc. (NTES) generated $49.36B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is NetEase, Inc.'s free cash flow?

NetEase, Inc. (NTES) generated $48.32B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is NetEase, Inc.'s capital expenditure (CapEx)?

NetEase, Inc. (NTES) spent $2.00B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does NetEase, Inc. distribute cash to shareholders?

In 2025, NetEase, Inc. (NTES) returned $13.45B to shareholders via cash dividends and spent $621.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.