VNET Group Inc. logo

VNET Group Inc.

VNET | NASDAQ
Chart Builder DCF Calculator
$6.99
-$0.25 (-3.39%)
Sep 22, 2026, 10:49 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-144.27M -321.98M 42.29M n/a n/a n/a -83.73M 332.15M 71.85M -159.03M -2.56B -39.88M -237.57M 103.57M -57.44M -423.95M -373.51M 92.9M -24.54M 160.15M 460.47M -80.98M
Depreciation & Amortization
682.06M 633.7M 90.88M n/a n/a n/a 1.2B 393.72M 388.71M 377.09M 1.35B 461.6M 433.02M 431.65M 449.47M 410.99M 385.88M 349.61M 352.78M 316.95M 297.74M 300.11M
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a 141.61M 6.94M -15.15M 113.87M 25.82M 9.48M 8.01M 8.34M -7.79M 35.23M 47.49M 43.25M 253.04M 4.61M 27.51M 34.86M
Other Working Capital
n/a n/a n/a n/a n/a n/a -505.59M 265.61M -237.55M 25.33M -32.83M 57.87M -146.15M 103.11M 19.3M 131.26M 359.31M 154.81M -188.17M -60.58M 38.46M 37.51M
Other Non-Cash Items
-320.45M -138.04M 742.14M 809.82M 366.6M 195.71M 426.96M -107.55M 101.89M 137.3M 2.75B 14.38M 357.79M 62.63M 113.89M 436.88M 447.48M 39.99M -8.45M -41.29M -344.71M 186.4M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 17.89M n/a n/a n/a 325K n/a n/a n/a
Change in Working Capital
n/a n/a n/a n/a n/a n/a -266.69M 135.1M -142.09M -201.64M 329.64M 8.73M -137.76M -151.18M 53.55M 148.27M 435.38M -43.15M 90.84M -305.75M -126.2M -165.93M
Operating Cash Flow
217.34M 173.68M 742.14M 809.82M 366.6M 195.71M 1.25B 760.37M 405.2M 267.59M 1.61B 454.31M 423.48M 455.01M 569.57M 607.42M 942.71M 482.6M 663.99M 134.67M 314.81M 274.45M
Capital Expenditures
-1.51B -1.79B -3.75B -2.22B -1.87B -1.83B -1.49B -1.43B -998.49M -1.01B -1.08B -946.44M -404.99M -611.03M -915.59M -563.55M -540.56M -1.02B -944.4M -659.07M -447.74M -683.01M
Cash Acquisitions
45.26M n/a n/a n/a n/a n/a n/a n/a n/a n/a 2K n/a n/a n/a -38.99M n/a n/a n/a n/a n/a -255.56M n/a
Purchase of Investments
-2.8M n/a n/a n/a -1.22B n/a n/a n/a -138.22M n/a n/a n/a -655.82M n/a -210M -36.63M n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
683.13M n/a n/a n/a n/a n/a n/a 92.43M n/a n/a n/a 144.52M n/a n/a 38.99M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-123.38M -466.33M 3.48B -104.76M -195.6M -92.72M 116.81M -2.04M 109.62M 354.43M -1.13B 51.78M 9.3M -90.49M -207.79M -14.31M -38.07M -16.53M -201.07M -833.55M 163.29M 62.19M
Investing Cash Flow
-936.54M -2.22B -117.68M -2.29B -3.28B -1.88B -3.05B -1.34B -1.03B -650.94M -3.15B -750.15M -1.05B -701.52M -1.33B -614.48M -578.63M -1.03B -1.14B -1.49B -522.34M -620.82M
Debt Repayment
263.41M 2.51B 6.83B 1.59B 622.81M 4.57B -1.12B 587.97M 157.52M -3.2B 1.34B 498.84M -334.17M 121.96M 238.5M 156.27M -99.56M 2.08B -1.69B 248.2M -238.39M 4.37B
Common Stock Repurchased
n/a n/a -16.7M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -131K n/a -1.7B n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-367.43M 482.57M -5.12B 549.69M -40.15M 796.03M -32.82M -59.65M 506.91M 591.45M 2.76B 216.71M 285.01M 395.1M -65.41M -83.51M -62.12M 137.97M -48.51M 8.2M 52.42M -29.39M
Financial Cash Flow
-95.37M 3.95B 1.69B 2.14B 582.66M 5.37B -1.16B 528.33M 664.43M -2.61B 2.76B 715.55M -49.15M 517.06M 173.09M 72.77M -161.68M 2.21B -1.74B 256.4M -1.89B 4.34B
Net Cash Flow
-715.65M 1.88B 2.12B 661.15M -2.35B 3.69B -894K -53.87M 45.91M -3.01B 2.07B 407.25M -625.87M 253.35M -766.58M 139.82M 251.37M 1.66B -2.22B -1.09B -2.16B 4.06B
Free Cash Flow
-1.3B -1.62B -3.01B -1.41B -1.5B -1.63B -920.74M -666.53M -593.29M -743.75M -349.26M -492.13M 18.49M -156.02M -346.02M 43.87M 402.15M -533.63M -280.41M -524.39M -132.94M -408.56M
Adj. Free Cash Flow
-1.3B -1.62B -3.01B -1.41B -1.5B -1.63B -1.06B -673.47M -578.13M -857.62M -375.08M -501.61M 10.48M -164.35M -338.23M 8.64M 354.67M -576.88M -533.45M -529M -160.44M -443.41M
Maintenance CapEx
-682.06M -633.7M -2.81B -1.07B -840.56M -1.01B -755.26M -1.03B -633.74M -815.53M -1.05B -808.64M -221.39M -309.02M -671.85M -130.3M -151.47M -573.17M -353.85M -182.04M n/a -234.09M
Growth CapEx
-831.1M -1.16B -943.63M -1.15B -1.03B -813.83M -737.71M -397.15M -364.74M -195.81M -33.75M -137.8M -183.6M -302.01M -243.74M -433.25M -389.09M -443.06M -590.55M -477.03M -447.74M -448.92M
Owner Earnings
-464.72M -460.02M -2.07B -256.72M -473.96M -816.46M 489.76M -269.38M -228.54M -547.94M -315.51M -354.33M 202.09M 145.99M -102.28M 477.12M 791.24M -90.57M 310.14M -47.37M 314.81M 40.37M

© 2026 bestshares.com. All rights reserved.