Sanan Optoelectronics Co Ltd
SSE:600703
Cash Flow Statement
Cash Flow Statement
Sanan Optoelectronics Co Ltd
| 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 | 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
|
|
| Cash Taxes Paid |
(43)
|
(43)
|
(43)
|
(40)
|
(1)
|
(0)
|
2
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(7)
|
(25)
|
(64)
|
(90)
|
(100)
|
(128)
|
(128)
|
(192)
|
(331)
|
(399)
|
(539)
|
(152)
|
(50)
|
(88)
|
16
|
(317)
|
(307)
|
(190)
|
(194)
|
(325)
|
(449)
|
(471)
|
(532)
|
(462)
|
(441)
|
(602)
|
(680)
|
(794)
|
(846)
|
(903)
|
(871)
|
(909)
|
(953)
|
(914)
|
(977)
|
(933)
|
(835)
|
(800)
|
(768)
|
(720)
|
(712)
|
(684)
|
(619)
|
(565)
|
(615)
|
(580)
|
(584)
|
(641)
|
(639)
|
(718)
|
(801)
|
(849)
|
(833)
|
133
|
285
|
502
|
546
|
(255)
|
55
|
(139)
|
(155)
|
(316)
|
(659)
|
(620)
|
(514)
|
(432)
|
(440)
|
|
| Change in Working Capital |
46
|
62
|
31
|
34
|
(63)
|
(69)
|
(63)
|
(57)
|
(2)
|
(3)
|
2
|
1
|
1
|
4
|
(3)
|
(5)
|
18
|
25
|
72
|
57
|
202
|
237
|
314
|
246
|
828
|
1 297
|
1 090
|
776
|
45
|
(419)
|
(346)
|
(38)
|
227
|
144
|
66
|
(272)
|
(371)
|
(490)
|
(538)
|
(165)
|
(30)
|
20
|
228
|
258
|
90
|
171
|
4
|
(470)
|
(502)
|
(591)
|
(553)
|
(277)
|
460
|
(178)
|
622
|
270
|
(346)
|
190
|
(762)
|
(533)
|
(523)
|
(171)
|
(95)
|
204
|
571
|
293
|
357
|
93
|
(456)
|
(903)
|
(1 414)
|
(1 706)
|
(1 876)
|
(1 160)
|
(1 085)
|
(96)
|
(312)
|
(867)
|
(961)
|
(2 320)
|
(2 381)
|
(2 598)
|
(2 566)
|
|
| Cash from Operating Activities |
111
N/A
|
53
-52%
|
89
+67%
|
106
+19%
|
(46)
N/A
|
(54)
-18%
|
(70)
-29%
|
(83)
-19%
|
(6)
+93%
|
(6)
-4%
|
(2)
+62%
|
(3)
-23%
|
(1)
+63%
|
7
N/A
|
24
+226%
|
74
+207%
|
169
+129%
|
197
+17%
|
231
+17%
|
254
+10%
|
561
+121%
|
611
+9%
|
626
+2%
|
302
-52%
|
378
+25%
|
815
+116%
|
385
-53%
|
861
+124%
|
516
-40%
|
(250)
N/A
|
(3)
+99%
|
405
N/A
|
493
+22%
|
769
+56%
|
1 127
+46%
|
765
-32%
|
421
-45%
|
550
+30%
|
465
-15%
|
665
+43%
|
1 321
+99%
|
1 603
+21%
|
1 843
+15%
|
2 391
+30%
|
2 312
-3%
|
2 221
-4%
|
2 028
-9%
|
2 056
+1%
|
2 266
+10%
|
2 565
+13%
|
3 088
+20%
|
2 958
-4%
|
3 818
+29%
|
3 499
-8%
|
3 871
+11%
|
3 340
-14%
|
2 619
-22%
|
3 157
+21%
|
2 851
-10%
|
2 789
-2%
|
2 113
-24%
|
1 576
-25%
|
1 392
-12%
|
1 935
+39%
|
2 447
+26%
|
2 493
+2%
|
2 135
-14%
|
1 608
-25%
|
1 214
-24%
|
1 284
+6%
|
741
-42%
|
800
+8%
|
790
-1%
|
1 382
+75%
|
2 089
+51%
|
3 977
+90%
|
4 281
+8%
|
4 234
-1%
|
4 481
+6%
|
2 617
-42%
|
2 672
+2%
|
2 025
-24%
|
2 080
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(83)
|
(126)
|
(75)
|
(103)
|
(0)
|
0
|
64
|
64
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(11)
|
(83)
|
(135)
|
(153)
|
(232)
|
(315)
|
(1 013)
|
(1 312)
|
(1 734)
|
(2 851)
|
(2 981)
|
(3 711)
|
(3 676)
|
(3 655)
|
(3 079)
|
(2 332)
|
(2 054)
|
(1 405)
|
(1 193)
|
(1 130)
|
(1 121)
|
(951)
|
(1 004)
|
(1 328)
|
(1 418)
|
(2 048)
|
(2 921)
|
(3 215)
|
(3 292)
|
(2 805)
|
(2 041)
|
(1 363)
|
(1 262)
|
(1 412)
|
(1 862)
|
(3 014)
|
(3 792)
|
(3 364)
|
(3 748)
|
(3 647)
|
(4 732)
|
(5 297)
|
(5 707)
|
(5 191)
|
(3 379)
|
(2 998)
|
(2 154)
|
(2 113)
|
(3 211)
|
(4 219)
|
(5 367)
|
(6 794)
|
(7 753)
|
(8 521)
|
(8 309)
|
(7 068)
|
(5 486)
|
(4 092)
|
(3 249)
|
(3 035)
|
(2 961)
|
(2 492)
|
(2 263)
|
(2 285)
|
(2 458)
|
(2 708)
|
(2 829)
|
(2 475)
|
(1 794)
|
|
| Other Items |
0
|
0
|
0
|
1
|
0
|
0
|
3
|
3
|
5
|
0
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
556
|
545
|
558
|
552
|
984
|
0
|
1 010
|
1 092
|
109
|
109
|
218
|
(493)
|
(464)
|
(436)
|
(560)
|
111
|
591
|
582
|
807
|
775
|
316
|
228
|
(208)
|
195
|
(302)
|
(294)
|
671
|
195
|
715
|
1 040
|
1 187
|
453
|
370
|
731
|
618
|
1 473
|
1 426
|
787
|
(11)
|
(419)
|
(357)
|
(432)
|
(455)
|
(131)
|
(86)
|
50
|
(18)
|
(16)
|
(12)
|
(42)
|
35
|
124
|
(192)
|
(169)
|
(146)
|
(912)
|
(557)
|
(641)
|
(606)
|
167
|
|
| Cash from Investing Activities |
(83)
N/A
|
(126)
-52%
|
(75)
+41%
|
(102)
-37%
|
0
N/A
|
0
N/A
|
67
N/A
|
67
-1%
|
5
-92%
|
0
N/A
|
3
N/A
|
3
+36%
|
1
-74%
|
0
N/A
|
(11)
N/A
|
(83)
-693%
|
(135)
-61%
|
(153)
-14%
|
(242)
-58%
|
(325)
-34%
|
(1 023)
-215%
|
(1 321)
-29%
|
(1 734)
-31%
|
(2 295)
-32%
|
(2 435)
-6%
|
(3 153)
-29%
|
(3 124)
+1%
|
(2 672)
+14%
|
(2 084)
+22%
|
(1 322)
+37%
|
(962)
+27%
|
(1 296)
-35%
|
(1 084)
+16%
|
(912)
+16%
|
(1 614)
-77%
|
(1 415)
+12%
|
(1 440)
-2%
|
(1 889)
-31%
|
(1 307)
+31%
|
(1 457)
-11%
|
(2 339)
-61%
|
(2 408)
-3%
|
(2 517)
-5%
|
(2 489)
+1%
|
(1 812)
+27%
|
(1 571)
+13%
|
(1 067)
+32%
|
(1 714)
-61%
|
(2 156)
-26%
|
(2 344)
-9%
|
(3 597)
-53%
|
(2 648)
+26%
|
(2 708)
-2%
|
(2 460)
+9%
|
(4 279)
-74%
|
(4 926)
-15%
|
(4 975)
-1%
|
(4 573)
+8%
|
(1 907)
+58%
|
(1 571)
+18%
|
(1 367)
+13%
|
(2 124)
-55%
|
(3 630)
-71%
|
(4 575)
-26%
|
(5 799)
-27%
|
(7 250)
-25%
|
(7 884)
-9%
|
(8 607)
-9%
|
(8 259)
+4%
|
(7 085)
+14%
|
(5 502)
+22%
|
(4 104)
+25%
|
(3 291)
+20%
|
(3 000)
+9%
|
(2 837)
+5%
|
(2 684)
+5%
|
(2 432)
+9%
|
(2 431)
+0%
|
(3 370)
-39%
|
(3 265)
+3%
|
(3 470)
-6%
|
(3 080)
+11%
|
(1 627)
+47%
|
|
| 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
|
7 873
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
|
| Net Issuance of Debt |
(27)
|
(22)
|
(80)
|
(96)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
48
|
68
|
68
|
198
|
280
|
540
|
840
|
(99)
|
0
|
454
|
319
|
1 488
|
2 238
|
1 776
|
1 825
|
1 566
|
855
|
284
|
622
|
541
|
28
|
937
|
1 059
|
700
|
909
|
(93)
|
(878)
|
(1 127)
|
480
|
676
|
876
|
1 219
|
(134)
|
(155)
|
(654)
|
(708)
|
(836)
|
(822)
|
1 371
|
2 499
|
2 489
|
1 460
|
(1 345)
|
(2 683)
|
(1 980)
|
(116)
|
405
|
843
|
794
|
2 098
|
3 778
|
4 236
|
4 619
|
3 988
|
3 732
|
3 068
|
1 315
|
340
|
(1 067)
|
(1 518)
|
933
|
423
|
2 024
|
2 221
|
797
|
2 710
|
968
|
|
| Cash Paid for Dividends |
(4)
|
(3)
|
2
|
(5)
|
(3)
|
(2)
|
2
|
14
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
(7)
|
(11)
|
(10)
|
(10)
|
(12)
|
(15)
|
(23)
|
(31)
|
(33)
|
(32)
|
(171)
|
(183)
|
(201)
|
(419)
|
(551)
|
(582)
|
(632)
|
(465)
|
(241)
|
(524)
|
(535)
|
(537)
|
(545)
|
(590)
|
(590)
|
(577)
|
(1 038)
|
(693)
|
(634)
|
(610)
|
(107)
|
(726)
|
(737)
|
(733)
|
(1 546)
|
(906)
|
(899)
|
(891)
|
(1 088)
|
(1 088)
|
(1 108)
|
(1 138)
|
(148)
|
(971)
|
(971)
|
(949)
|
(1 342)
|
(525)
|
(512)
|
(517)
|
(117)
|
(804)
|
(855)
|
(895)
|
(949)
|
(764)
|
(768)
|
(783)
|
(774)
|
(573)
|
(557)
|
(548)
|
(693)
|
(445)
|
(449)
|
(452)
|
(399)
|
(399)
|
|
| Other |
63
|
53
|
52
|
53
|
(16)
|
(5)
|
(12)
|
(20)
|
(15)
|
0
|
(8)
|
(0)
|
0
|
9
|
1
|
(5)
|
(7)
|
(16)
|
792
|
795
|
797
|
836
|
3 015
|
3 012
|
3 038
|
3 051
|
72
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
3 167
|
3 323
|
3 324
|
3 362
|
160
|
55
|
54
|
3 580
|
3 544
|
3 499
|
3 500
|
(20)
|
(3)
|
(18)
|
(15)
|
(7)
|
(83)
|
(91)
|
(68)
|
(399)
|
(572)
|
(507)
|
(682)
|
(73)
|
(42)
|
6 856
|
7 242
|
7 235
|
7 225
|
(217)
|
(430)
|
(1 188)
|
(679)
|
(492)
|
(423)
|
(289)
|
7 402
|
7 744
|
8 310
|
252
|
(1 043)
|
(1 702)
|
(2 693)
|
(2 079)
|
(303)
|
(1 071)
|
(593)
|
|
| Cash from Financing Activities |
32
N/A
|
27
-15%
|
(26)
N/A
|
(48)
-85%
|
(53)
-10%
|
(31)
+41%
|
(21)
+32%
|
(5)
+76%
|
(16)
-208%
|
0
N/A
|
(9)
N/A
|
(0)
+98%
|
0
N/A
|
9
N/A
|
(2)
N/A
|
118
N/A
|
31
-74%
|
42
+38%
|
850
+1 910%
|
981
+15%
|
1 062
+8%
|
1 353
+27%
|
3 824
+183%
|
2 879
-25%
|
2 906
+1%
|
3 334
+15%
|
208
-94%
|
1 362
+554%
|
1 868
+37%
|
1 221
-35%
|
1 240
+2%
|
934
-25%
|
390
-58%
|
43
-89%
|
98
+128%
|
(65)
N/A
|
2 658
N/A
|
3 715
+40%
|
3 792
+2%
|
3 472
-8%
|
492
-86%
|
(1 076)
N/A
|
(1 516)
-41%
|
1 820
N/A
|
3 415
+88%
|
4 069
+19%
|
3 649
-10%
|
462
-87%
|
(870)
N/A
|
(1 718)
-97%
|
(1 575)
+8%
|
(1 614)
-3%
|
(1 810)
-12%
|
(2 000)
-10%
|
215
N/A
|
993
+362%
|
779
-22%
|
806
+3%
|
(2 998)
N/A
|
(3 727)
-24%
|
(2 969)
+20%
|
5 398
N/A
|
7 123
+32%
|
7 566
+6%
|
7 502
-1%
|
1 764
-76%
|
2 544
+44%
|
2 192
-14%
|
3 045
+39%
|
2 547
-16%
|
2 546
0%
|
9 884
+288%
|
7 935
-20%
|
7 310
-8%
|
6 670
-9%
|
(1 823)
N/A
|
(657)
+64%
|
(1 972)
-200%
|
(1 114)
+43%
|
(307)
+72%
|
42
N/A
|
1 239
+2 844%
|
(23)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
3
|
6
|
6
|
8
|
5
|
7
|
6
|
(1)
|
(7)
|
(17)
|
(40)
|
(7)
|
13
|
19
|
40
|
14
|
6
|
4
|
8
|
5
|
(12)
|
(12)
|
(16)
|
(20)
|
(11)
|
(38)
|
(40)
|
(15)
|
(2)
|
18
|
22
|
24
|
10
|
15
|
13
|
(1)
|
(15)
|
21
|
23
|
17
|
17
|
|
| Net Change in Cash |
60
N/A
|
(45)
N/A
|
(12)
+74%
|
(44)
-281%
|
(98)
-122%
|
(21)
+79%
|
(24)
-14%
|
(21)
+11%
|
(16)
+23%
|
(16)
+1%
|
(8)
+48%
|
1
N/A
|
(0)
N/A
|
18
N/A
|
12
-34%
|
109
+843%
|
65
-40%
|
86
+32%
|
839
+875%
|
910
+8%
|
600
-34%
|
643
+7%
|
2 715
+322%
|
886
-67%
|
849
-4%
|
996
+17%
|
(2 531)
N/A
|
(450)
+82%
|
300
N/A
|
(350)
N/A
|
276
N/A
|
43
-85%
|
(201)
N/A
|
(99)
+50%
|
(388)
-291%
|
(713)
-84%
|
1 640
N/A
|
2 376
+45%
|
2 950
+24%
|
2 681
-9%
|
(526)
N/A
|
(1 882)
-258%
|
(2 187)
-16%
|
1 728
N/A
|
3 920
+127%
|
4 727
+21%
|
4 616
-2%
|
811
-82%
|
(754)
N/A
|
(1 498)
-99%
|
(2 091)
-40%
|
(1 322)
+37%
|
(740)
+44%
|
(969)
-31%
|
(179)
+81%
|
(575)
-221%
|
(1 538)
-167%
|
(595)
+61%
|
(2 047)
-244%
|
(2 505)
-22%
|
(2 216)
+12%
|
4 855
N/A
|
4 873
+0%
|
4 913
+1%
|
4 134
-16%
|
(3 013)
N/A
|
(3 216)
-7%
|
(4 845)
-51%
|
(4 039)
+17%
|
(3 269)
+19%
|
(2 217)
+32%
|
6 598
N/A
|
5 456
-17%
|
5 716
+5%
|
5 932
+4%
|
(514)
N/A
|
1 204
N/A
|
(171)
N/A
|
(18)
+89%
|
(934)
-5 058%
|
(732)
+22%
|
202
N/A
|
446
+121%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
(73)
N/A
|
14
N/A
|
3
-78%
|
(46)
N/A
|
(54)
-17%
|
(6)
+90%
|
(19)
-242%
|
(6)
+70%
|
(6)
-2%
|
(2)
+59%
|
(3)
-13%
|
(1)
+63%
|
7
N/A
|
13
+81%
|
(9)
N/A
|
35
N/A
|
44
+27%
|
(1)
N/A
|
(61)
-6 040%
|
(452)
-636%
|
(701)
-55%
|
(1 109)
-58%
|
(2 549)
-130%
|
(2 602)
-2%
|
(2 896)
-11%
|
(3 291)
-14%
|
(2 795)
+15%
|
(2 562)
+8%
|
(2 582)
-1%
|
(2 057)
+20%
|
(1 000)
+51%
|
(700)
+30%
|
(360)
+49%
|
6
N/A
|
(186)
N/A
|
(582)
-214%
|
(779)
-34%
|
(954)
-22%
|
(1 382)
-45%
|
(1 600)
-16%
|
(1 612)
-1%
|
(1 449)
+10%
|
(414)
+71%
|
272
N/A
|
858
+216%
|
766
-11%
|
644
-16%
|
404
-37%
|
(450)
N/A
|
(704)
-57%
|
(406)
+42%
|
70
N/A
|
(148)
N/A
|
(861)
-480%
|
(1 957)
-127%
|
(3 088)
-58%
|
(2 033)
+34%
|
(528)
+74%
|
(208)
+61%
|
(41)
+80%
|
(537)
-1 200%
|
(1 819)
-239%
|
(2 284)
-26%
|
(2 920)
-28%
|
(4 301)
-47%
|
(5 618)
-31%
|
(6 914)
-23%
|
(7 094)
-3%
|
(5 783)
+18%
|
(4 745)
+18%
|
(3 292)
+31%
|
(2 459)
+25%
|
(1 653)
+33%
|
(871)
+47%
|
1 485
N/A
|
2 017
+36%
|
1 949
-3%
|
2 023
+4%
|
(91)
N/A
|
(157)
-72%
|
(449)
-186%
|
285
N/A
|
|