IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — BILI

Balance Sheet

(in billions CNY)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Cash & Equivalents12.1810.257.1910.171.184.684.96
Short-term Investments6.452.710.374.6215.063.360.18
Accounts Receivable0.181.231.571.330.221.050.11
Inventory0.210.260.190.440.460.160.07
Total Current Assets27.5519.7618.7324.4536.452.4110.32
Property, Plant & Equipment0.700.590.100.181.350.760.52
Goodwill2.822.730.382.730.370.200.15
Intangible Assets3.110.440.514.333.840.361.66
Total Non-current Assets13.6212.942.032.5215.618.130.75
Total Assets41.1732.704.676.068.173.662.23
Accounts Payable0.794.804.334.294.363.070.27
Short-term Debt4.861.571.056.621.230.10--
Total Current Liabilities20.3314.762.552.4812.077.390.61
Long-term Debt4.783.260.001.262.791.280.49
Total Non-current Liabilities0.763.830.099.502.878.690.52
Total Liabilities25.6218.5918.7526.594.7616.087.88
Total Stockholder Equity15.5714.112.0315.243.417.607.05

Income Statement

(in billions CNY) (except per-share rows)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Total Revenue30.3526.833.173.183.0412.000.97
Cost of Revenue19.2318.0617.092.622.411.405.59
Gross Profit11.118.770.773.854.040.440.17
Research & Development3.533.694.474.770.451.510.89
Selling, General & Admin2.062.032.120.371.840.150.09
Total Operating Expenses1.4310.1210.511.7710.470.920.39
Operating Income1.12(1.34)(5.06)(8.36)(6.43)(3.14)(0.21)
Interest Expense0.150.090.160.250.160.110.01
Pretax Income*1.21(1.40)(4.80)(7.40)(1.05)(3.00)(1.30)
Tax Provision0.02(0.04)0.010.100.010.050.01
Net Income1.19(1.36)(4.81)(7.51)(1.07)(3.05)(1.30)
Basic EPS2.85(3.23)(11.67)(2.75)(2.80)(1.33)(3.99)
Diluted EPS0.39(3.23)(1.64)(2.75)(17.87)(8.71)(0.57)

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Operating Cash Flow1.026.010.27(3.91)(0.42)0.120.03
Capital Expenditures0.510.470.030.110.970.090.04
Free Cash Flow*0.515.550.24(4.02)(1.38)0.02(0.01)
Investing Cash Flow(9.34)(0.14)0.251.54(3.86)(1.37)(0.57)
Financing Cash Flow0.58(2.83)(5.07)(4.35)4.771.280.73

* Derived from reported values