
Soochow Securities Co Ltd
SSE:601555

Cash Flow Statement
Cash Flow Statement
Soochow Securities Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(318)
|
(419)
|
(574)
|
(871)
|
(1 283)
|
(1 360)
|
(1 427)
|
(1 343)
|
(998)
|
(1 068)
|
(927)
|
(907)
|
(901)
|
(559)
|
(690)
|
(410)
|
(368)
|
(570)
|
(367)
|
(757)
|
(716)
|
(816)
|
(815)
|
(680)
|
(835)
|
(920)
|
(915)
|
(1 124)
|
(1 203)
|
(1 199)
|
(1 373)
|
(719)
|
(722)
|
(632)
|
(656)
|
(1 145)
|
(1 206)
|
(1 147)
|
(1 326)
|
(1 068)
|
(917)
|
|
Change in Working Capital |
655
|
(2 786)
|
(7 130)
|
(12 001)
|
(6 820)
|
(3 375)
|
4 330
|
9 835
|
4 770
|
7 963
|
3 670
|
598
|
364
|
(2 891)
|
(1 697)
|
1 346
|
(4 025)
|
(4 530)
|
(8 886)
|
(13 757)
|
(11 279)
|
(12 265)
|
(6 631)
|
(6 117)
|
(16 503)
|
(13 598)
|
(15 366)
|
(19 834)
|
(9 125)
|
(11 009)
|
(12 557)
|
(1 550)
|
903
|
799
|
(28 962)
|
(13 322)
|
(21 708)
|
(26 386)
|
3 471
|
(11 499)
|
3 118
|
|
Cash from Operating Activities |
(3 981)
N/A
|
1 007
N/A
|
6 307
+527%
|
22 224
+252%
|
8 857
-60%
|
(1 806)
N/A
|
(9 469)
-424%
|
(26 745)
-182%
|
(15 833)
+41%
|
(6 187)
+61%
|
(9 489)
-53%
|
(12 939)
-36%
|
(9 246)
+29%
|
(16 717)
-81%
|
(7 177)
+57%
|
(4 627)
+36%
|
(2 673)
+42%
|
7 045
N/A
|
8 742
+24%
|
6 092
-30%
|
2 523
-59%
|
1 137
-55%
|
(404)
N/A
|
6 543
N/A
|
(1 031)
N/A
|
(431)
+58%
|
511
N/A
|
(6 381)
N/A
|
9 487
N/A
|
9 628
+1%
|
26 654
+177%
|
30 578
+15%
|
9 675
-68%
|
23 143
+139%
|
496
-98%
|
(13 589)
N/A
|
(4 277)
+69%
|
(9 603)
-125%
|
6 601
N/A
|
17 262
+162%
|
34 435
+99%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(125)
|
(97)
|
(136)
|
(160)
|
(133)
|
(153)
|
(127)
|
(120)
|
(129)
|
(153)
|
(144)
|
(142)
|
(129)
|
(113)
|
(115)
|
(117)
|
(106)
|
(79)
|
(73)
|
(66)
|
(63)
|
(78)
|
(85)
|
(103)
|
(118)
|
(1 098)
|
(1 115)
|
(1 108)
|
(1 142)
|
(232)
|
(221)
|
(224)
|
(206)
|
(177)
|
(235)
|
(358)
|
(359)
|
(704)
|
(965)
|
(837)
|
(818)
|
|
Other Items |
28
|
(60)
|
(60)
|
(145)
|
(167)
|
(109)
|
(127)
|
(60)
|
(59)
|
(254)
|
(239)
|
(381)
|
(385)
|
(190)
|
(186)
|
(32)
|
(28)
|
0
|
(861)
|
(994)
|
(63)
|
757
|
1 657
|
1 867
|
952
|
657
|
1 776
|
3 160
|
4 209
|
2 656
|
(27 250)
|
(25 061)
|
(16 129)
|
(31 211)
|
(4 822)
|
6 021
|
1 249
|
6 364
|
(2 628)
|
(16 527)
|
(19 543)
|
|
Cash from Investing Activities |
(97)
N/A
|
(157)
-62%
|
(196)
-25%
|
(305)
-56%
|
(300)
+2%
|
(262)
+13%
|
(255)
+2%
|
(180)
+29%
|
(190)
-6%
|
(408)
-115%
|
(385)
+6%
|
(525)
-36%
|
(514)
+2%
|
(303)
+41%
|
(300)
+1%
|
(149)
+50%
|
(134)
+10%
|
(79)
+41%
|
(934)
-1 079%
|
(1 060)
-13%
|
(126)
+88%
|
678
N/A
|
1 571
+132%
|
1 763
+12%
|
833
-53%
|
(441)
N/A
|
662
N/A
|
2 052
+210%
|
3 068
+50%
|
2 424
-21%
|
(27 472)
N/A
|
(25 286)
+8%
|
(16 335)
+35%
|
(31 388)
-92%
|
(5 058)
+84%
|
5 663
N/A
|
890
-84%
|
5 660
+536%
|
(3 592)
N/A
|
(17 365)
-383%
|
(20 360)
-17%
|
|
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
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
4 470
|
3 314
|
4 380
|
13 430
|
10 370
|
14 834
|
10 708
|
1 494
|
5 041
|
393
|
5 751
|
13 116
|
9 482
|
10 809
|
6 401
|
(889)
|
1 458
|
(5 213)
|
75
|
4 022
|
4 133
|
5 434
|
3 586
|
(8 159)
|
1 709
|
3 076
|
(1 278)
|
8 933
|
(2 939)
|
(2 993)
|
1 951
|
(2 470)
|
1 554
|
1 990
|
3 590
|
6 031
|
3 148
|
3 249
|
(2 349)
|
(1 091)
|
(3 092)
|
|
Cash Paid for Dividends |
(134)
|
(359)
|
(401)
|
(649)
|
(672)
|
(667)
|
(826)
|
(1 821)
|
(1 819)
|
(1 466)
|
(1 481)
|
(1 063)
|
(1 211)
|
(1 574)
|
(1 710)
|
(2 136)
|
(1 976)
|
(2 099)
|
(2 185)
|
(1 518)
|
(1 998)
|
(1 873)
|
(1 941)
|
(2 378)
|
(2 040)
|
(2 038)
|
(2 100)
|
(1 339)
|
(1 476)
|
(1 942)
|
(1 723)
|
(2 574)
|
(2 571)
|
(1 952)
|
(2 097)
|
(1 931)
|
(1 871)
|
(2 000)
|
(1 948)
|
(2 069)
|
(2 045)
|
|
Other |
5 006
|
4 999
|
4 997
|
4 992
|
26
|
27
|
3 448
|
3 450
|
3 340
|
3 457
|
35
|
(6)
|
70
|
(50)
|
3
|
37
|
37
|
24
|
(29)
|
(19)
|
56
|
86
|
5 958
|
5 958
|
5 883
|
5 896
|
(321)
|
(321)
|
(321)
|
7 646
|
8 018
|
8 017
|
8 264
|
244
|
247
|
215
|
(45)
|
(8)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
9 342
N/A
|
7 955
-15%
|
8 976
+13%
|
17 773
+98%
|
9 724
-45%
|
14 194
+46%
|
13 330
-6%
|
3 123
-77%
|
6 561
+110%
|
2 383
-64%
|
4 304
+81%
|
12 047
+180%
|
8 341
-31%
|
9 186
+10%
|
4 694
-49%
|
(2 988)
N/A
|
(481)
+84%
|
(7 288)
-1 415%
|
(2 139)
+71%
|
2 484
N/A
|
2 192
-12%
|
3 648
+66%
|
7 605
+108%
|
(4 577)
N/A
|
5 552
N/A
|
6 934
+25%
|
(3 700)
N/A
|
7 272
N/A
|
(4 736)
N/A
|
2 710
N/A
|
8 246
+204%
|
2 973
-64%
|
7 246
+144%
|
305
-96%
|
1 763
+478%
|
4 338
+146%
|
1 255
-71%
|
1 241
-1%
|
(4 297)
N/A
|
(3 126)
+27%
|
(5 091)
-63%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
3
|
8
|
7
|
(2)
|
5
|
(21)
|
(42)
|
(15)
|
(1)
|
25
|
29
|
30
|
34
|
18
|
63
|
40
|
(55)
|
(120)
|
(140)
|
(164)
|
(92)
|
(53)
|
(74)
|
59
|
164
|
150
|
135
|
110
|
(11)
|
24
|
52
|
(24)
|
(23)
|
|
Net Change in Cash |
5 264
N/A
|
8 804
+67%
|
15 087
+71%
|
39 692
+163%
|
18 281
-54%
|
12 128
-34%
|
3 608
-70%
|
(23 798)
N/A
|
(9 459)
+60%
|
(4 203)
+56%
|
(5 563)
-32%
|
(1 419)
+74%
|
(1 414)
+0%
|
(7 856)
-456%
|
(2 825)
+64%
|
(7 779)
-175%
|
(3 289)
+58%
|
(298)
+91%
|
5 698
N/A
|
7 546
+32%
|
4 623
-39%
|
5 481
+19%
|
8 835
+61%
|
3 769
-57%
|
5 299
+41%
|
5 942
+12%
|
(2 667)
N/A
|
2 779
N/A
|
7 727
+178%
|
14 709
+90%
|
7 355
-50%
|
8 324
+13%
|
751
-91%
|
(7 790)
N/A
|
(2 664)
+66%
|
(3 477)
-31%
|
(2 142)
+38%
|
(2 679)
-25%
|
(1 236)
+54%
|
(3 253)
-163%
|
8 961
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(4 106)
N/A
|
910
N/A
|
6 171
+578%
|
22 064
+258%
|
8 724
-60%
|
(1 959)
N/A
|
(9 596)
-390%
|
(26 865)
-180%
|
(15 962)
+41%
|
(6 340)
+60%
|
(9 633)
-52%
|
(13 081)
-36%
|
(9 375)
+28%
|
(16 831)
-80%
|
(7 292)
+57%
|
(4 744)
+35%
|
(2 779)
+41%
|
6 965
N/A
|
8 669
+24%
|
6 026
-30%
|
2 460
-59%
|
1 059
-57%
|
(489)
N/A
|
6 440
N/A
|
(1 149)
N/A
|
(1 530)
-33%
|
(604)
+61%
|
(7 489)
-1 140%
|
8 346
N/A
|
9 396
+13%
|
26 434
+181%
|
30 353
+15%
|
9 469
-69%
|
22 966
+143%
|
261
-99%
|
(13 947)
N/A
|
(4 635)
+67%
|
(10 307)
-122%
|
5 636
N/A
|
16 425
+191%
|
33 618
+105%
|