Zhejiang Hugeleaf Co Ltd
SSE:600226
Cash Flow Statement
Cash Flow Statement
Zhejiang Hugeleaf Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
9
|
32
|
39
|
53
|
46
|
19
|
15
|
20
|
33
|
33
|
46
|
36
|
39
|
44
|
42
|
27
|
9
|
(2)
|
(42)
|
(33)
|
(29)
|
(22)
|
1
|
(3)
|
2
|
9
|
15
|
16
|
(6)
|
(32)
|
(39)
|
(34)
|
(32)
|
(15)
|
(16)
|
(21)
|
(17)
|
(24)
|
(27)
|
(29)
|
(17)
|
(18)
|
(21)
|
(27)
|
(28)
|
(26)
|
(17)
|
(12)
|
(20)
|
(23)
|
(26)
|
(32)
|
(20)
|
(42)
|
(39)
|
(27)
|
(29)
|
(14)
|
(17)
|
(20)
|
(17)
|
(12)
|
(20)
|
(11)
|
(12)
|
(9)
|
7
|
(14)
|
(17)
|
(41)
|
(45)
|
(33)
|
(32)
|
(29)
|
(28)
|
(29)
|
(65)
|
(48)
|
(56)
|
(59)
|
(44)
|
27
|
25
|
15
|
14
|
(65)
|
(61)
|
|
| Change in Working Capital |
(31)
|
(35)
|
(31)
|
(31)
|
(36)
|
(58)
|
(91)
|
(135)
|
(177)
|
(149)
|
(125)
|
(113)
|
(43)
|
(76)
|
(50)
|
(53)
|
(102)
|
(65)
|
(109)
|
(78)
|
(87)
|
(124)
|
(144)
|
(100)
|
(112)
|
(84)
|
(51)
|
(85)
|
(87)
|
(96)
|
(144)
|
(152)
|
(141)
|
(152)
|
(98)
|
(125)
|
(269)
|
(305)
|
(338)
|
(359)
|
(226)
|
(218)
|
(244)
|
(228)
|
(217)
|
(228)
|
(220)
|
(220)
|
(209)
|
(184)
|
(193)
|
(214)
|
(281)
|
(255)
|
(210)
|
(186)
|
(176)
|
(325)
|
(225)
|
(329)
|
(314)
|
(438)
|
(361)
|
(285)
|
(264)
|
(20)
|
(183)
|
(153)
|
(158)
|
(40)
|
84
|
(14)
|
(16)
|
(114)
|
(252)
|
(169)
|
(138)
|
(108)
|
(108)
|
(85)
|
(33)
|
(64)
|
(43)
|
(32)
|
(64)
|
(52)
|
(83)
|
(139)
|
|
| Cash from Operating Activities |
99
N/A
|
54
-46%
|
92
+71%
|
94
+3%
|
102
+8%
|
124
+22%
|
43
-65%
|
108
+148%
|
170
+58%
|
189
+11%
|
286
+51%
|
274
-4%
|
184
-33%
|
168
-9%
|
211
+26%
|
118
-44%
|
113
-5%
|
107
-5%
|
164
+54%
|
282
+72%
|
309
+10%
|
395
+28%
|
224
-43%
|
81
-64%
|
93
+15%
|
78
-16%
|
103
+32%
|
214
+107%
|
133
-38%
|
90
-32%
|
165
+83%
|
88
-47%
|
58
-35%
|
112
+94%
|
153
+36%
|
176
+15%
|
218
+24%
|
129
-41%
|
17
-87%
|
56
+239%
|
119
+113%
|
148
+24%
|
148
+0%
|
116
-22%
|
24
-79%
|
60
+146%
|
39
-35%
|
70
+79%
|
69
-1%
|
0
-100%
|
16
+16 200%
|
(4)
N/A
|
(55)
-1 186%
|
(33)
+40%
|
36
N/A
|
(101)
N/A
|
82
N/A
|
10
-88%
|
(69)
N/A
|
(91)
-32%
|
(176)
-93%
|
(362)
-106%
|
(123)
+66%
|
(108)
+12%
|
(78)
+28%
|
194
N/A
|
(49)
N/A
|
113
N/A
|
47
-59%
|
177
+280%
|
259
+47%
|
115
-56%
|
105
-8%
|
(5)
N/A
|
(128)
-2 652%
|
(31)
+76%
|
19
N/A
|
4
-79%
|
24
+512%
|
(3)
N/A
|
(77)
-2 327%
|
(89)
-16%
|
(110)
-24%
|
(77)
+30%
|
(31)
+59%
|
(62)
-98%
|
(45)
+28%
|
40
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(104)
|
(148)
|
(200)
|
(195)
|
(236)
|
(273)
|
(266)
|
(308)
|
(323)
|
(265)
|
(240)
|
(186)
|
(123)
|
(99)
|
(84)
|
(76)
|
(110)
|
(111)
|
(110)
|
(99)
|
(99)
|
(100)
|
(113)
|
(127)
|
(115)
|
(116)
|
(101)
|
(93)
|
(87)
|
(102)
|
(134)
|
(148)
|
(161)
|
(151)
|
(125)
|
(109)
|
(92)
|
(78)
|
(79)
|
(85)
|
(72)
|
(81)
|
(77)
|
(79)
|
(108)
|
(95)
|
(96)
|
(78)
|
(61)
|
(66)
|
(79)
|
(86)
|
(61)
|
(89)
|
(80)
|
(65)
|
(168)
|
(250)
|
(363)
|
(475)
|
(161)
|
(51)
|
74
|
176
|
(77)
|
(66)
|
(54)
|
(48)
|
(15)
|
(19)
|
(18)
|
(14)
|
(19)
|
(19)
|
(19)
|
(26)
|
(257)
|
(139)
|
(274)
|
(376)
|
(396)
|
(349)
|
(219)
|
(117)
|
(132)
|
(269)
|
(536)
|
(610)
|
|
| Other Items |
37
|
18
|
(22)
|
26
|
34
|
35
|
32
|
76
|
54
|
60
|
63
|
23
|
(29)
|
(60)
|
(59)
|
(58)
|
(6)
|
22
|
38
|
63
|
69
|
138
|
154
|
57
|
59
|
(7)
|
(94)
|
25
|
9
|
57
|
150
|
108
|
122
|
68
|
22
|
(93)
|
(127)
|
(189)
|
(177)
|
(213)
|
(153)
|
(268)
|
(114)
|
(3)
|
(0)
|
175
|
128
|
280
|
249
|
253
|
288
|
287
|
273
|
128
|
(1 138)
|
(1 288)
|
(1 347)
|
(1 229)
|
100
|
(61)
|
557
|
591
|
433
|
619
|
21
|
0
|
30
|
41
|
103
|
306
|
420
|
712
|
750
|
902
|
894
|
507
|
550
|
140
|
86
|
141
|
(116)
|
139
|
119
|
(194)
|
38
|
(30)
|
(38)
|
225
|
|
| Cash from Investing Activities |
(67)
N/A
|
(129)
-94%
|
(222)
-71%
|
(169)
+24%
|
(202)
-19%
|
(238)
-18%
|
(233)
+2%
|
(232)
+1%
|
(270)
-16%
|
(205)
+24%
|
(177)
+14%
|
(163)
+8%
|
(151)
+7%
|
(159)
-5%
|
(142)
+11%
|
(135)
+5%
|
(116)
+14%
|
(90)
+22%
|
(71)
+21%
|
(37)
+49%
|
(30)
+17%
|
38
N/A
|
41
+8%
|
(70)
N/A
|
(56)
+20%
|
(122)
-119%
|
(195)
-60%
|
(69)
+65%
|
(78)
-14%
|
(45)
+42%
|
16
N/A
|
(40)
N/A
|
(39)
+1%
|
(84)
-112%
|
(103)
-23%
|
(202)
-95%
|
(219)
-8%
|
(266)
-22%
|
(257)
+4%
|
(297)
-16%
|
(224)
+25%
|
(349)
-56%
|
(191)
+45%
|
(81)
+57%
|
(108)
-33%
|
80
N/A
|
32
-60%
|
202
+536%
|
188
-7%
|
187
0%
|
209
+12%
|
201
-4%
|
212
+5%
|
39
-81%
|
(1 218)
N/A
|
(1 353)
-11%
|
(1 515)
-12%
|
(1 478)
+2%
|
(263)
+82%
|
(535)
-103%
|
397
N/A
|
540
+36%
|
508
-6%
|
795
+57%
|
(56)
N/A
|
(54)
+4%
|
(24)
+55%
|
(8)
+69%
|
88
N/A
|
287
+227%
|
402
+40%
|
698
+74%
|
731
+5%
|
883
+21%
|
874
-1%
|
481
-45%
|
293
-39%
|
1
-100%
|
(188)
N/A
|
(235)
-25%
|
(512)
-117%
|
(209)
+59%
|
(100)
+52%
|
(311)
-211%
|
(94)
+70%
|
(299)
-219%
|
(575)
-92%
|
(385)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
(14)
|
60
|
112
|
40
|
166
|
175
|
184
|
170
|
106
|
(32)
|
(73)
|
(24)
|
13
|
39
|
130
|
123
|
162
|
140
|
(52)
|
(109)
|
(215)
|
(201)
|
(5)
|
3
|
31
|
79
|
(12)
|
63
|
32
|
58
|
107
|
99
|
74
|
(48)
|
(123)
|
(123)
|
(50)
|
194
|
192
|
146
|
252
|
26
|
3
|
8
|
(157)
|
(81)
|
(30)
|
19
|
164
|
95
|
99
|
32
|
44
|
107
|
164
|
432
|
326
|
133
|
10
|
(460)
|
(605)
|
(417)
|
(358)
|
(162)
|
(52)
|
(142)
|
(153)
|
(135)
|
(255)
|
(200)
|
(202)
|
(184)
|
0
|
0
|
0
|
89
|
0
|
0
|
115
|
218
|
246
|
252
|
109
|
98
|
281
|
330
|
358
|
|
| Cash Paid for Dividends |
(42)
|
(42)
|
(42)
|
(46)
|
(47)
|
(49)
|
(42)
|
(39)
|
(43)
|
(46)
|
(49)
|
(50)
|
(50)
|
(49)
|
(54)
|
(58)
|
(64)
|
(68)
|
(75)
|
(74)
|
(69)
|
(66)
|
(97)
|
(108)
|
(102)
|
(101)
|
(65)
|
(53)
|
(51)
|
(52)
|
(73)
|
(70)
|
(75)
|
(77)
|
(23)
|
(25)
|
(25)
|
(23)
|
(39)
|
(36)
|
(34)
|
(33)
|
(39)
|
(41)
|
(42)
|
(42)
|
(87)
|
(88)
|
(171)
|
(185)
|
(127)
|
(127)
|
(29)
|
(17)
|
(10)
|
(12)
|
(29)
|
(34)
|
(38)
|
(43)
|
(43)
|
(39)
|
(26)
|
(88)
|
(89)
|
(88)
|
(87)
|
(17)
|
(13)
|
(11)
|
(7)
|
(6)
|
(3)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(15)
|
(13)
|
(13)
|
(24)
|
(26)
|
|
| Other |
8
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(21)
|
1
|
(20)
|
(20)
|
1
|
(4)
|
22
|
3
|
13
|
(1)
|
0
|
11
|
9
|
19
|
31
|
37
|
29
|
16
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
800
|
800
|
807
|
1 488
|
677
|
677
|
647
|
0
|
(25)
|
(25)
|
0
|
0
|
(48)
|
(48)
|
(3)
|
0
|
0
|
47
|
0
|
0
|
(200)
|
(318)
|
(357)
|
(426)
|
(234)
|
(115)
|
127
|
153
|
182
|
181
|
218
|
75
|
52
|
0
|
(87)
|
0
|
(88)
|
(88)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(47)
-377%
|
26
N/A
|
75
+189%
|
2
-97%
|
127
+5 659%
|
142
+12%
|
146
+3%
|
126
-14%
|
59
-54%
|
(83)
N/A
|
(125)
-51%
|
(75)
+40%
|
(36)
+52%
|
(15)
+58%
|
50
N/A
|
59
+18%
|
74
+25%
|
45
-40%
|
(124)
N/A
|
(182)
-46%
|
(259)
-42%
|
(295)
-14%
|
(100)
+66%
|
(100)
-1%
|
(76)
+24%
|
25
N/A
|
(56)
N/A
|
31
N/A
|
11
-65%
|
22
+102%
|
66
+206%
|
40
-39%
|
1
-97%
|
(71)
N/A
|
(147)
-108%
|
(148)
0%
|
(73)
+51%
|
152
N/A
|
154
+1%
|
112
-27%
|
218
+95%
|
(10)
N/A
|
(35)
-238%
|
(29)
+19%
|
(193)
-576%
|
(162)
+16%
|
(111)
+32%
|
(153)
-38%
|
(21)
+86%
|
768
N/A
|
772
+1%
|
810
+5%
|
1 515
+87%
|
773
-49%
|
829
+7%
|
1 049
+27%
|
258
-75%
|
70
-73%
|
(59)
N/A
|
(502)
-758%
|
(644)
-28%
|
(492)
+24%
|
(493)
0%
|
(254)
+48%
|
(143)
+44%
|
(182)
-27%
|
(124)
+32%
|
(148)
-19%
|
(266)
-80%
|
(407)
-53%
|
(527)
-29%
|
(544)
-3%
|
(486)
+11%
|
(265)
+45%
|
(115)
+57%
|
216
N/A
|
152
-29%
|
180
+18%
|
293
+62%
|
431
+47%
|
314
-27%
|
295
-6%
|
150
-49%
|
38
-75%
|
222
+482%
|
261
+17%
|
284
+9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(8)
|
(10)
|
(12)
|
(15)
|
(14)
|
(22)
|
(27)
|
(26)
|
(18)
|
(9)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
(10)
|
(10)
|
(8)
|
(6)
|
(3)
|
0
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
1
|
5
|
7
|
5
|
8
|
4
|
9
|
8
|
(1)
|
(2)
|
(22)
|
(27)
|
(21)
|
(14)
|
(10)
|
(4)
|
(4)
|
(11)
|
1
|
(1)
|
(0)
|
(2)
|
0
|
2
|
1
|
2
|
(1)
|
(1)
|
2
|
6
|
(3)
|
(2)
|
(4)
|
(8)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
|
| Net Change in Cash |
23
N/A
|
(123)
N/A
|
(103)
+16%
|
1
N/A
|
(100)
N/A
|
11
N/A
|
(50)
N/A
|
20
N/A
|
22
+12%
|
37
+69%
|
21
-43%
|
(19)
N/A
|
(50)
-167%
|
(37)
+26%
|
42
N/A
|
19
-54%
|
42
+119%
|
70
+66%
|
111
+60%
|
96
-14%
|
79
-18%
|
165
+109%
|
(31)
N/A
|
(89)
-185%
|
(64)
+28%
|
(121)
-89%
|
(69)
+43%
|
86
N/A
|
79
-7%
|
48
-40%
|
193
+304%
|
105
-46%
|
51
-51%
|
23
-55%
|
(24)
N/A
|
(173)
-623%
|
(149)
+14%
|
(212)
-42%
|
(92)
+56%
|
(93)
-1%
|
2
N/A
|
14
+610%
|
(54)
N/A
|
(2)
+97%
|
(112)
-7 333%
|
(52)
+53%
|
(90)
-73%
|
166
N/A
|
110
-33%
|
171
+55%
|
1 001
+484%
|
973
-3%
|
975
+0%
|
1 529
+57%
|
(411)
N/A
|
(626)
-53%
|
(406)
+35%
|
(1 236)
-205%
|
(283)
+77%
|
(699)
-147%
|
(292)
+58%
|
(470)
-61%
|
(111)
+76%
|
183
N/A
|
(388)
N/A
|
(4)
+99%
|
(255)
-6 621%
|
(20)
+92%
|
(13)
+35%
|
200
N/A
|
255
+28%
|
289
+13%
|
292
+1%
|
391
+34%
|
482
+23%
|
341
-29%
|
525
+54%
|
155
-70%
|
13
-92%
|
46
+261%
|
(157)
N/A
|
17
N/A
|
85
+414%
|
(237)
N/A
|
(86)
+64%
|
(138)
-61%
|
(358)
-159%
|
(60)
+83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(94)
-1 900%
|
(108)
-15%
|
(100)
+7%
|
(134)
-34%
|
(149)
-11%
|
(222)
-49%
|
(200)
+10%
|
(153)
+23%
|
(77)
+50%
|
46
N/A
|
88
+94%
|
62
-30%
|
69
+12%
|
127
+85%
|
42
-67%
|
3
-94%
|
(4)
N/A
|
55
N/A
|
183
+234%
|
210
+15%
|
295
+40%
|
111
-62%
|
(46)
N/A
|
(22)
+53%
|
(37)
-72%
|
2
N/A
|
121
+5 652%
|
46
-62%
|
(12)
N/A
|
31
N/A
|
(60)
N/A
|
(103)
-73%
|
(40)
+62%
|
28
N/A
|
67
+142%
|
126
+87%
|
51
-59%
|
(63)
N/A
|
(29)
+54%
|
48
N/A
|
67
+40%
|
71
+7%
|
37
-48%
|
(84)
N/A
|
(35)
+58%
|
(57)
-63%
|
(8)
+86%
|
8
N/A
|
(66)
N/A
|
(62)
+5%
|
(91)
-45%
|
(116)
-28%
|
(122)
-5%
|
(44)
+64%
|
(165)
-275%
|
(85)
+48%
|
(240)
-181%
|
(433)
-80%
|
(566)
-31%
|
(337)
+41%
|
(413)
-23%
|
(49)
+88%
|
68
N/A
|
(155)
N/A
|
129
N/A
|
(103)
N/A
|
65
N/A
|
31
-52%
|
158
+404%
|
241
+53%
|
101
-58%
|
86
-14%
|
(24)
N/A
|
(148)
-511%
|
(57)
+61%
|
(238)
-318%
|
(135)
+43%
|
(250)
-86%
|
(379)
-52%
|
(473)
-25%
|
(437)
+8%
|
(328)
+25%
|
(194)
+41%
|
(163)
+16%
|
(331)
-102%
|
(581)
-76%
|
(570)
+2%
|
|