Jonjee Hi-tech Industrial and Commercial Holding Co Ltd
SSE:600872
Cash Flow Statement
Cash Flow Statement
Jonjee Hi-tech Industrial and Commercial Holding 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 | 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
|
6
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(34)
|
(35)
|
(43)
|
(41)
|
(48)
|
(51)
|
(46)
|
(55)
|
(55)
|
(57)
|
(91)
|
(81)
|
(114)
|
(126)
|
(106)
|
(112)
|
(75)
|
(65)
|
(61)
|
(70)
|
(74)
|
(70)
|
(73)
|
(63)
|
(67)
|
(77)
|
(83)
|
(109)
|
(122)
|
(134)
|
(149)
|
(159)
|
(151)
|
(147)
|
(143)
|
(137)
|
(151)
|
(177)
|
(213)
|
(234)
|
(271)
|
(262)
|
(265)
|
(255)
|
(239)
|
(265)
|
(281)
|
(308)
|
(331)
|
(352)
|
(347)
|
(357)
|
(387)
|
(394)
|
(411)
|
(417)
|
(413)
|
(414)
|
(425)
|
(420)
|
(421)
|
(414)
|
(431)
|
(441)
|
(452)
|
(458)
|
(446)
|
(418)
|
(390)
|
(356)
|
(334)
|
(330)
|
(332)
|
(330)
|
(315)
|
(335)
|
(335)
|
(356)
|
(368)
|
(357)
|
(347)
|
(402)
|
(463)
|
(465)
|
|
| Change in Working Capital |
(76)
|
(91)
|
(95)
|
(96)
|
(146)
|
(158)
|
(63)
|
(111)
|
(138)
|
(153)
|
(144)
|
(150)
|
(101)
|
(73)
|
(168)
|
(121)
|
(73)
|
(80)
|
(64)
|
(96)
|
(125)
|
(110)
|
(118)
|
(137)
|
(82)
|
(111)
|
(125)
|
(125)
|
(181)
|
(229)
|
(195)
|
(307)
|
(368)
|
(400)
|
(511)
|
(422)
|
(502)
|
(532)
|
(570)
|
(482)
|
(568)
|
(598)
|
(609)
|
(750)
|
(535)
|
(509)
|
(518)
|
(504)
|
(553)
|
(608)
|
(621)
|
(656)
|
(707)
|
(702)
|
(719)
|
(732)
|
(782)
|
(774)
|
(803)
|
(828)
|
(945)
|
(983)
|
(1 020)
|
(1 045)
|
(944)
|
(992)
|
(1 021)
|
(1 056)
|
(912)
|
(874)
|
(808)
|
(765)
|
(875)
|
(916)
|
(933)
|
(898)
|
(891)
|
(867)
|
(884)
|
(908)
|
(941)
|
(924)
|
(927)
|
(951)
|
|
| Cash from Operating Activities |
114
N/A
|
102
-11%
|
21
-80%
|
19
-7%
|
54
+183%
|
41
-24%
|
151
+265%
|
152
+1%
|
99
-35%
|
155
+57%
|
66
-57%
|
111
+69%
|
107
-4%
|
57
-47%
|
15
-74%
|
(6)
N/A
|
107
N/A
|
101
-6%
|
160
+58%
|
88
-45%
|
45
-49%
|
121
+168%
|
152
+26%
|
228
+50%
|
154
-33%
|
78
-50%
|
95
+22%
|
79
-17%
|
131
+66%
|
164
+25%
|
149
-9%
|
146
-3%
|
242
+66%
|
184
-24%
|
188
+2%
|
251
+34%
|
135
-46%
|
191
+41%
|
176
-8%
|
205
+17%
|
335
+64%
|
319
-5%
|
368
+15%
|
395
+7%
|
394
0%
|
478
+21%
|
518
+8%
|
577
+11%
|
677
+17%
|
745
+10%
|
729
-2%
|
710
-3%
|
651
-8%
|
662
+2%
|
746
+13%
|
761
+2%
|
724
-5%
|
927
+28%
|
986
+6%
|
1 006
+2%
|
1 059
+5%
|
1 069
+1%
|
1 058
-1%
|
1 052
-1%
|
1 001
-5%
|
838
-16%
|
726
-13%
|
671
-8%
|
1 212
+81%
|
961
-21%
|
1 257
+31%
|
1 201
-5%
|
678
-44%
|
891
+32%
|
695
-22%
|
973
+40%
|
842
-13%
|
1 050
+25%
|
974
-7%
|
911
-6%
|
1 088
+19%
|
803
-26%
|
766
-5%
|
690
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(115)
|
(116)
|
(129)
|
(114)
|
(85)
|
(84)
|
(88)
|
(87)
|
(63)
|
(55)
|
(45)
|
(55)
|
(152)
|
(153)
|
(226)
|
(241)
|
(142)
|
(193)
|
(147)
|
(157)
|
(219)
|
(203)
|
(200)
|
(212)
|
(177)
|
(212)
|
(185)
|
(141)
|
(146)
|
(143)
|
(210)
|
(280)
|
(262)
|
(255)
|
(254)
|
(295)
|
(431)
|
(505)
|
(534)
|
(516)
|
(475)
|
(392)
|
(312)
|
(266)
|
(173)
|
(149)
|
(185)
|
(157)
|
(209)
|
(190)
|
(188)
|
(219)
|
(207)
|
(240)
|
(282)
|
(318)
|
(355)
|
(378)
|
(331)
|
(296)
|
(234)
|
(231)
|
(249)
|
(293)
|
(328)
|
(336)
|
(348)
|
(346)
|
(367)
|
(412)
|
(407)
|
(416)
|
(387)
|
(336)
|
(320)
|
(289)
|
(272)
|
(255)
|
(244)
|
(272)
|
(305)
|
(283)
|
(261)
|
(195)
|
|
| Other Items |
107
|
99
|
101
|
103
|
17
|
17
|
33
|
3
|
25
|
56
|
50
|
69
|
325
|
344
|
277
|
181
|
(76)
|
16
|
3
|
128
|
11
|
(132)
|
(46)
|
(74)
|
157
|
251
|
296
|
282
|
78
|
(67)
|
(118)
|
(57)
|
43
|
70
|
100
|
(32)
|
295
|
318
|
378
|
198
|
99
|
(324)
|
(255)
|
(112)
|
(312)
|
(48)
|
(279)
|
(264)
|
(195)
|
(296)
|
(313)
|
(159)
|
(364)
|
84
|
(93)
|
(140)
|
48
|
(205)
|
76
|
304
|
106
|
274
|
501
|
576
|
(797)
|
(1 280)
|
(300)
|
(198)
|
1 312
|
1 874
|
540
|
79
|
34
|
(225)
|
(142)
|
(431)
|
(605)
|
(476)
|
(933)
|
(1 115)
|
(934)
|
(929)
|
(617)
|
(40)
|
|
| Cash from Investing Activities |
(8)
N/A
|
(18)
-132%
|
(28)
-59%
|
(10)
+63%
|
(67)
-548%
|
(67)
N/A
|
(55)
+19%
|
(85)
-55%
|
(38)
+55%
|
1
N/A
|
5
+488%
|
15
+209%
|
174
+1 097%
|
191
+10%
|
51
-73%
|
(60)
N/A
|
(219)
-268%
|
(176)
+19%
|
(144)
+18%
|
(29)
+80%
|
(209)
-618%
|
(334)
-60%
|
(246)
+26%
|
(285)
-16%
|
(20)
+93%
|
38
N/A
|
110
+187%
|
141
+27%
|
(68)
N/A
|
(210)
-209%
|
(328)
-56%
|
(337)
-3%
|
(219)
+35%
|
(186)
+15%
|
(154)
+17%
|
(326)
-112%
|
(136)
+58%
|
(187)
-37%
|
(156)
+16%
|
(318)
-104%
|
(377)
-18%
|
(716)
-90%
|
(567)
+21%
|
(378)
+33%
|
(485)
-28%
|
(197)
+59%
|
(464)
-136%
|
(421)
+9%
|
(404)
+4%
|
(486)
-20%
|
(501)
-3%
|
(378)
+25%
|
(571)
-51%
|
(155)
+73%
|
(375)
-141%
|
(457)
-22%
|
(307)
+33%
|
(583)
-90%
|
(255)
+56%
|
8
N/A
|
(128)
N/A
|
43
N/A
|
251
+490%
|
283
+12%
|
(1 125)
N/A
|
(1 616)
-44%
|
(647)
+60%
|
(544)
+16%
|
944
N/A
|
1 462
+55%
|
133
-91%
|
(337)
N/A
|
(353)
-5%
|
(561)
-59%
|
(463)
+17%
|
(719)
-55%
|
(877)
-22%
|
(731)
+17%
|
(1 178)
-61%
|
(1 388)
-18%
|
(1 239)
+11%
|
(1 213)
+2%
|
(878)
+28%
|
(235)
+73%
|
|
| 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
|
2
|
2
|
|
| Net Issuance of Debt |
(37)
|
(30)
|
(5)
|
30
|
(21)
|
1
|
25
|
4
|
(8)
|
(66)
|
(99)
|
(152)
|
(88)
|
9
|
27
|
138
|
65
|
68
|
59
|
93
|
133
|
48
|
70
|
(77)
|
(62)
|
(89)
|
(139)
|
(98)
|
133
|
26
|
156
|
110
|
(89)
|
14
|
(16)
|
152
|
76
|
91
|
60
|
323
|
54
|
445
|
421
|
17
|
305
|
0
|
(56)
|
(41)
|
(20)
|
0
|
(5)
|
(19)
|
(74)
|
(94)
|
(100)
|
(76)
|
(33)
|
0
|
96
|
(404)
|
(392)
|
(592)
|
(800)
|
(427)
|
(150)
|
450
|
540
|
567
|
(360)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(97)
|
160
|
367
|
563
|
1 022
|
505
|
226
|
|
| Cash Paid for Dividends |
(23)
|
(19)
|
(14)
|
(12)
|
(53)
|
(52)
|
(37)
|
(31)
|
(31)
|
(31)
|
(29)
|
(32)
|
(32)
|
(42)
|
(44)
|
(41)
|
(45)
|
(34)
|
(33)
|
(27)
|
(26)
|
(25)
|
(27)
|
(36)
|
(33)
|
(40)
|
(36)
|
(31)
|
(27)
|
(21)
|
(19)
|
(16)
|
(41)
|
(37)
|
(34)
|
(70)
|
(74)
|
(78)
|
(136)
|
(108)
|
(98)
|
(95)
|
(113)
|
(143)
|
(130)
|
(151)
|
(74)
|
(146)
|
(139)
|
(138)
|
(138)
|
(168)
|
(206)
|
(206)
|
(205)
|
(235)
|
(197)
|
(197)
|
(197)
|
(236)
|
(239)
|
(239)
|
(468)
|
(256)
|
(255)
|
(237)
|
(555)
|
(559)
|
(562)
|
0
|
0
|
(191)
|
(187)
|
(188)
|
(188)
|
(1)
|
(1)
|
(0)
|
(283)
|
(289)
|
(290)
|
(301)
|
(20)
|
(325)
|
|
| Other |
0
|
5
|
5
|
0
|
0
|
(2)
|
0
|
1
|
13
|
13
|
0
|
12
|
0
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(351)
|
(1 002)
|
(1 002)
|
(1 002)
|
(652)
|
15
|
14
|
14
|
14
|
(2)
|
(2)
|
(103)
|
66
|
65
|
66
|
166
|
(62)
|
(68)
|
|
| Cash from Financing Activities |
(60)
N/A
|
(54)
+10%
|
(24)
+56%
|
8
N/A
|
(74)
N/A
|
(53)
+28%
|
(11)
+78%
|
(26)
-130%
|
(26)
+2%
|
(83)
-222%
|
(114)
-38%
|
(172)
-50%
|
(119)
+30%
|
(33)
+72%
|
(17)
+49%
|
97
N/A
|
22
-77%
|
36
+67%
|
28
-24%
|
69
+147%
|
108
+58%
|
24
-78%
|
44
+81%
|
(112)
N/A
|
(95)
+15%
|
(129)
-35%
|
(175)
-36%
|
(129)
+26%
|
106
N/A
|
6
-95%
|
156
+2 740%
|
114
-27%
|
(110)
N/A
|
(3)
+97%
|
(49)
-1 657%
|
82
N/A
|
2
-98%
|
13
+628%
|
(77)
N/A
|
215
N/A
|
(44)
N/A
|
350
N/A
|
308
-12%
|
(126)
N/A
|
175
N/A
|
(202)
N/A
|
(130)
+35%
|
(189)
-45%
|
(186)
+2%
|
(185)
+0%
|
(170)
+8%
|
(212)
-25%
|
(280)
-32%
|
(299)
-7%
|
(305)
-2%
|
(312)
-2%
|
(271)
+13%
|
(251)
+7%
|
(142)
+44%
|
(681)
-381%
|
(631)
+7%
|
(832)
-32%
|
(1 271)
-53%
|
(686)
+46%
|
(407)
+41%
|
210
N/A
|
(367)
N/A
|
(993)
-171%
|
(1 924)
-94%
|
(2 319)
-21%
|
(1 411)
+39%
|
(826)
+41%
|
(173)
+79%
|
(174)
0%
|
(174)
+0%
|
(3)
+98%
|
(5)
-80%
|
(200)
-3 947%
|
(56)
+72%
|
143
N/A
|
338
+137%
|
887
+162%
|
426
-52%
|
(165)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(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)
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
46
N/A
|
30
-35%
|
(31)
N/A
|
17
N/A
|
(87)
N/A
|
(79)
+9%
|
85
N/A
|
41
-51%
|
35
-17%
|
73
+110%
|
(44)
N/A
|
(46)
-4%
|
161
N/A
|
215
+34%
|
49
-77%
|
31
-37%
|
(90)
N/A
|
(39)
+56%
|
44
N/A
|
127
+192%
|
(56)
N/A
|
(190)
-240%
|
(50)
+74%
|
(169)
-237%
|
38
N/A
|
(13)
N/A
|
30
N/A
|
90
+199%
|
169
+88%
|
(41)
N/A
|
(22)
+47%
|
(77)
-250%
|
(87)
-13%
|
(4)
+95%
|
(16)
-267%
|
6
N/A
|
1
-87%
|
17
+2 063%
|
(57)
N/A
|
102
N/A
|
(85)
N/A
|
(47)
+45%
|
109
N/A
|
(109)
N/A
|
84
N/A
|
80
-5%
|
(76)
N/A
|
(33)
+57%
|
87
N/A
|
74
-15%
|
58
-21%
|
121
+109%
|
(201)
N/A
|
208
N/A
|
66
-68%
|
(8)
N/A
|
145
N/A
|
93
-36%
|
590
+538%
|
333
-44%
|
300
-10%
|
280
-7%
|
38
-86%
|
648
+1 592%
|
(531)
N/A
|
(567)
-7%
|
(288)
+49%
|
(865)
-201%
|
233
N/A
|
104
-55%
|
(21)
N/A
|
37
N/A
|
152
+310%
|
157
+3%
|
59
-62%
|
251
+326%
|
(40)
N/A
|
119
N/A
|
(260)
N/A
|
(334)
-28%
|
187
N/A
|
477
+155%
|
314
-34%
|
290
-8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(15)
-950%
|
(109)
-638%
|
(95)
+13%
|
(31)
+68%
|
(43)
-41%
|
63
N/A
|
65
+4%
|
36
-45%
|
100
+177%
|
21
-79%
|
57
+174%
|
(45)
N/A
|
(96)
-114%
|
(212)
-120%
|
(247)
-17%
|
(35)
+86%
|
(92)
-159%
|
13
N/A
|
(69)
N/A
|
(174)
-153%
|
(82)
+53%
|
(48)
+42%
|
17
N/A
|
(23)
N/A
|
(135)
-490%
|
(91)
+32%
|
(63)
+31%
|
(15)
+76%
|
20
N/A
|
(60)
N/A
|
(134)
-123%
|
(20)
+85%
|
(71)
-261%
|
(67)
+6%
|
(44)
+34%
|
(296)
-575%
|
(314)
-6%
|
(359)
-14%
|
(311)
+13%
|
(140)
+55%
|
(72)
+48%
|
56
N/A
|
129
+131%
|
221
+71%
|
329
+49%
|
333
+1%
|
420
+26%
|
467
+11%
|
555
+19%
|
541
-3%
|
492
-9%
|
444
-10%
|
423
-5%
|
464
+10%
|
443
-5%
|
369
-17%
|
549
+49%
|
655
+19%
|
710
+8%
|
825
+16%
|
837
+2%
|
808
-3%
|
759
-6%
|
673
-11%
|
502
-25%
|
379
-25%
|
325
-14%
|
845
+160%
|
549
-35%
|
850
+55%
|
785
-8%
|
291
-63%
|
556
+91%
|
375
-33%
|
684
+82%
|
570
-17%
|
795
+39%
|
730
-8%
|
639
-12%
|
783
+23%
|
520
-34%
|
505
-3%
|
495
-2%
|
|