Baosheng Media Group Holdings Limited (BAOS) Cash Flow Statement
Where BAOS’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$2.3M
- Capital expenditures
- $2,646 0.5% of revenue
- Free cash flow
- −$2.3M −397.8% margin
- Returned to shareholders
- —
- Change in cash
- −$214,683 cash at year-end $1.3M
Drawn to scale: where the cash came from and how it was used. Hover for values.
BAOS operating cash flow, capex and free cash flow
BAOS cash flow trends, 2018–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$7.3M2018 | −$2.3M2025 | — | |
| Capital expenditures | $684,7032018 | $2,6462025 | −54.8%/yr | |
| Free cash flow | −$8.0M2018 | −$2.3M2025 | — | |
| Free cash flow margin | −49.6%2018 | −397.8%2025 | −348.3 pts | |
| Operating cash flow / net income | −0.802018 | −0.492020 | +0.31 | |
| Dividends paid | $4.1M2018 | $02024 | −100.0% | |
| Capex / revenue | 4.2%2018 | 0.5%2025 | −3.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BAOS cash flow by activity
BAOS net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
BAOS cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$12.0M | −$26.9M | −$1.8M | −$23.7M | −$6.7M | $6.9M | $11.2M | $9.2M |
| Depreciation & amortization | $379,289 | $345,365 | $392,619 | $900,238 | $1.0M | $542,014 | $751,410 | $36,142 |
| Change in working capital | $1.3M | $1.8M | $3.4M | $4.0M | −$30.5M | −$12.3M | −$4.2M | −$17.1M |
| Other non-cash items | $8.1M | $23.2M | $273,075 | $20.4M | $5.0M | $1.4M | $1.6M | $590,508 |
| Cash from operating activities | −$2.3M | −$1.5M | $2.3M | $1.6M | −$31.2M | −$3.4M | $9.4M | −$7.3M |
| Investing activities | ||||||||
| Capital expenditures | −$2,646 | −$485,569 | −$30,108 | −$1.5M | −$4.9M | −$1,007 | −$1.6M | −$684,703 |
| Investments (net) | $1.1M | $1.2M | −$6.3M | −$3.8M | −$1.6M | $1.2M | −$1.6M | −$684,703 |
| Acquisitions & other investing | $777,079 | $485,569 | $30,108 | $1.5M | $0 | $1,007 | $1.6M | $684,703 |
| Cash from investing activities | $1.8M | $1.2M | −$6.3M | −$3.8M | −$6.4M | $1.2M | −$1.6M | −$684,703 |
| Financing activities | ||||||||
| Dividends paid | — | $0 | $0 | −$1.2M | −$2.2M | −$2.2M | −$4.1M | −$4.1M |
| Share repurchases & issuance (net) | — | — | — | — | — | — | −$1.8M | — |
| Net borrowing (repayment) | $15,305 | −$1.5M | $847,350 | $1.5M | −$2.3M | $1.2M | $4.3M | $7.8M |
| Shares issued | $0 | $0 | $0 | $0 | $40.5M | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $0 | $0 | $1.7M | $3.6M | −$3.1M |
| Cash from financing activities | $15,305 | −$1.5M | $847,350 | $295,765 | $36.1M | $772,373 | $2.1M | $650,824 |
| Summary | ||||||||
| Net change in cash | −$214,683 | −$1.8M | −$3.4M | −$2.2M | −$1.4M | −$744,692 | $9.8M | −$7.6M |
| Cash at end of period | $1.3M | $1.5M | $3.3M | $6.7M | $8.9M | $10.3M | $11.0M | $1.3M |
| Free cash flow | −$2.3M | −$2.0M | $2.2M | $73,604 | −$36.1M | −$3.4M | $7.8M | −$8.0M |
| Free cash flow margin | −397.8% | −321.4% | 241.8% | 3.0% | −922.3% | −28.5% | 43.6% | −49.6% |
| Capex / revenue | 0.5% | 77.8% | 3.3% | 63.3% | 124.4% | 0.0% | 8.8% | 4.2% |
| Operating cash flow / net income | — | — | — | — | — | −0.49 | 0.84 | −0.80 |
| Mar '26 | Sep '25 | Mar '25 | Jun '24 | Mar '24 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | Sep '22 | Jun '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | |||||||||||
| Net income | −$7.8M | −$4.2M | −$25.1M | −$1.7M | −$1.8M | −$920,545 | −$4,079 | −$17.4M | −$8.7M | −$8.7M | −$6.3M |
| Depreciation & amortization | $221,830 | $157,459 | $163,149 | $182,216 | $179,666 | $89,833 | $212,954 | $271,574 | $106,477 | $255,897 | $628,664 |
| Change in working capital | — | — | $1.8M | $11,954 | $5.9M | $2.9M | $2.4M | $5.8M | — | $3.4M | −$1.8M |
| Other non-cash items | $5.9M | $3.5M | $22.9M | $271,904 | −$4.6M | −$2.3M | $21,334 | $16.9M | $9.9M | $7.9M | $3.5M |
| Cash from operating activities | −$1.7M | −$544,786 | −$246,075 | −$1.3M | −$379,538 | −$189,769 | $2.6M | $5.6M | $1.3M | $2.8M | −$4.0M |
| Investing activities | |||||||||||
| Capital expenditures | −$19,278 | −$21,923 | −$485,577 | −$8 | −$226 | −$113 | −$30,237 | −$1.5M | −$3,593 | −$757,207 | −$1 |
| Investments (net) | — | — | — | — | — | — | −$2.7M | −$2.7M | −$2.7M | −$2.7M | — |
| Acquisitions & other investing | $920,094 | $955,790 | $756,112 | $915,664 | −$907,160 | — | −$2.7M | −$1.3M | −$11,589 | $742,025 | $1.7M |
| Cash from investing activities | $900,816 | $933,867 | $270,535 | $915,656 | −$907,386 | — | −$5.4M | −$5.5M | −$2.7M | −$2.7M | $1.7M |
| Financing activities | |||||||||||
| Dividends paid | — | — | — | — | — | — | — | −$45,854 | — | — | −$1.2M |
| Net borrowing (repayment) | — | — | — | — | — | — | −$13,318 | −$13,318 | −$13,318 | −$13,318 | −$25,587 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $704,713 | −$689,408 | −$1.5M | — | $873,986 | $436,993 | −$13,317 | $1.6M | $0 | $804,157 | −$25,586 |
| Cash from financing activities | $704,713 | −$689,408 | −$1.5M | — | $873,986 | $436,993 | −$26,635 | $1.6M | −$13,318 | $790,839 | −$1.3M |
| Summary | |||||||||||
| Net change in cash | $44,975 | −$259,658 | −$1.4M | −$827,102 | −$200,435 | −$200,435 | −$3.0M | $1.6M | −$1.5M | $785,841 | −$3.7M |
| Cash at end of period | $1.3M | $1.2M | $1.5M | −$213,116 | −$200,435 | −$200,435 | $3.7M | $6.7M | $5.1M | $5.9M | $5.1M |
| Free cash flow | −$1.7M | −$566,710 | −$731,652 | −$1.3M | −$379,764 | −$189,882 | $2.6M | $4.1M | $1.3M | $2.0M | −$4.0M |
| Free cash flow margin | −593.4% | −200.2% | −126.6% | −2,759.7% | — | — | 177.4% | 205.0% | — | 205.7% | −934.4% |
| Capex / revenue | 6.7% | 7.7% | 84.0% | 0.0% | — | — | 2.1% | 76.9% | — | 76.2% | 0.0% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
BAOS cash generation
In fiscal 2025 (ended December 31, 2025), Baosheng Media generated -$2.3 million of cash from operations and spent $0.0 million on capital expenditures, leaving free cash flow of -$2.3 million, −397.8% of revenue. Cash and equivalents fell by $0.2 million over the year.
Related: BAOS income statement, BAOS balance sheet. See the BAOS stock overview for the latest quote and news.
BAOS cash flow FAQ
What is Baosheng Media's free cash flow?
Baosheng Media's free cash flow was -$2.3 million in fiscal 2025: -$2.3 million of operating cash flow minus $0.0 million of capital expenditures It was -$2.0 million a year earlier..
How much cash does Baosheng Media generate from operations?
Baosheng Media generated -$2.3 million of cash from operating activities in fiscal 2025.
How much does Baosheng Media spend on capital expenditures?
Baosheng Media spent $0.0 million on capital expenditures in fiscal 2025, 0.5% of revenue, compared with $0.5 million the year before.