Xiaomi Corporation logo

Xiaomi Corporation

XIACF | OTC
Chart Builder DCF Calculator
$3.38
+$0.03 (+1.05%)
Sep 24, 2026, 9:46 AM ET · Market open
Fiscal Quarter
Period Ending
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
Q4 2020
Dec 30, 2020
Q3 2020
Sep 29, 2020
Q2 2020
Jun 29, 2020
Q1 2020
Mar 30, 2020
Net Income
11.9B 10.92B 9.03B 5.35B 5.1B 4.18B 4.73B 4.87B 3.67B 4.2B 3.15B -1.47B 1.39B -530.55M 2.49B 792.26M 8.27B 7.79B 8.81B 4.88B 4.5B 2.16B
Depreciation & Amortization
2.05B 1.78B 1.81B 1.7B 1.41B 1.39B 1.23B 1.64B 1.03B 925.08M 950.54M 931.01M 947.41M 878.43M 876.09M 800.19M 728.04M 657.33M 589.71M 421.83M 373.12M 351.92M
Stock-Based Compensation
1.27B 1.09B 999.91M 866.91M 909.02M 950.25M 908.33M 898.83M 708.15M 863.35M 619.24M 624.75M 1.01B 402.29M 448.6M 298.49M 622.81M 665.68M 660.62M 579.19M 518.58M 569.92M
Other Working Capital
n/a n/a 421.23M n/a n/a n/a 5.65B n/a n/a n/a 361.55M n/a n/a n/a 3.11B n/a n/a n/a 9.85B n/a n/a n/a
Other Non-Cash Items
4.42B -5.39B 44.16B 4.94B 4.4B -15.81B -5.22B 5.91B 13.54B -4.77B 960.93M -1.55B -1.7B -8.15B 9.25B -11.02B -1.44B -6.34B 4.71B 7.4B -219.04M -10.37B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -467.66M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
3.9B -3.9B -32.1B n/a n/a n/a 6.17B n/a n/a n/a -1.1B n/a n/a n/a -18.18B n/a n/a n/a -6.02B n/a n/a n/a
Operating Cash Flow
23.55B 4.51B 23.91B 12.86B 11.82B -9.29B 7.81B 13.33B 18.94B 1.22B 4.11B -1.47B 1.65B -8.68B 11.73B -10.23B 6.83B 1.45B 13.53B 12.28B 4.28B -8.21B
Capital Expenditures
-2.36B -2.73B -7.3B 2.27B 67.39M -2.34B -6.27B 3.72B -2.17B -1.56B -5.8B 2.72B -2.72B n/a -7.17B 1.83B -1.83B n/a -3.03B 1.13B -1.13B n/a
Cash Acquisitions
n/a n/a -3.78M n/a n/a n/a 177.99M -61.89M 61.89M n/a -25.11M n/a n/a n/a 34.98M -7.22M n/a n/a 38.52M n/a n/a n/a
Purchase of Investments
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
Sales Maturities Of Investments
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 Investing Acitivies
-67.69B 9.92B -21.77B -11.3B -8.07B 13.05B 243.42M -18.49B -10.77B -65.75M 5.12B 5.91B -7.22B 17.57B -20.07B 7.05B -6.44B -25.55B -10.51B -2.96B -12.42B 8.21B
Investing Cash Flow
-70.05B 9.92B -29.07B -9.03B -8B 10.71B -5.85B -14.83B -12.87B -1.62B -708.14M 8.63B -9.94B 17.57B -20.07B 7.05B -6.44B -25.55B -10.51B -2.96B -12.42B 8.21B
Debt Repayment
n/a n/a n/a n/a 1.28B 2.7B 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
Common Stock Repurchased
-207.07M n/a -4.73B -38.18M -1.14B -1.9B -1.39B -37.59M -456.05M n/a -2.39B -40.84M -1.04B n/a -6.93B 4.16B -4.17B n/a -454.87M -131.24M -454.87M n/a
Dividend Paid
n/a n/a n/a n/a -588.72M n/a n/a n/a -753.87M 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
-3.44B 38.08B 3.83B -3.52B 1.01B -911.04M 1.43B 1.78B -1.42B -866.85M -1.23B -7.83B 1.28B 2.35B -550.05M 3.98B -2.51B 3.58B 22.38B -953.48M 6.02B -1.23B
Financial Cash Flow
-3.64B 38.08B -899.9M -3.55B 566.34M -111.04M 43.28M 1.74B -1.42B -866.85M -3.62B -7.87B 1.28B 2.35B -550.05M 3.98B -2.51B 3.58B 22.38B -953.48M 6.02B -1.23B
Net Cash Flow
-50.16B 52.51B -5.99B 319.53M 4.44B 1.26B 1.98B 193.61M 5.28B -1.43B -463.84M -112M -6.53B 11.2B -9.14B 768.46M -2.4B -20.47B 24.49B 7.41B -2.23B -846.17M
Free Cash Flow
21.19B 4.51B 16.61B 15.13B 11.89B -11.62B 5.12B 17.05B 16.78B -337.64M -1.69B 1.25B -1.07B -8.68B 4.56B -8.4B 5B 1.45B 10.5B 13.41B 3.15B -8.21B
Adj. Free Cash Flow
19.92B 3.42B 15.61B 14.26B 10.98B -12.57B 4.21B 16.15B 16.07B -1.2B -2.31B 622.01M -2.08B -9.08B 4.11B -8.7B 4.38B 788.31M 9.84B 12.83B 2.63B -8.78B
Maintenance CapEx
-2.05B -1.78B -5.42B 3.4B 134.78M -1.49B -5.93B 3.74B -2.17B -1.56B -5.8B 2.72B -2.72B n/a -6.75B 1.99B -883.18M n/a -2.66B 1.62B -1.09B n/a
Growth CapEx
-308.9M -946.14M -1.88B -1.13B -67.39M -840.76M -334.48M -19.53M n/a n/a n/a n/a n/a n/a -417.25M -162.9M -945.67M n/a -368.58M -487.34M -41.79M n/a
Owner Earnings
21.5B 2.73B 18.49B 16.26B 11.95B -10.78B 1.88B 17.07B 16.78B -337.64M -1.69B 1.25B -1.07B -8.68B 4.98B -8.24B 5.95B 1.45B 10.87B 13.89B 3.19B -8.21B

© 2026 bestshares.com. All rights reserved.