Zhejiang Jiuzhou Pharmaceutical Co Ltd
SSE:603456
Cash Flow Statement
Cash Flow Statement
Zhejiang Jiuzhou Pharmaceutical Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(5)
|
(12)
|
(3)
|
11
|
1
|
(12)
|
(3)
|
(11)
|
(9)
|
(13)
|
(11)
|
(31)
|
(42)
|
(49)
|
(48)
|
(41)
|
(39)
|
(17)
|
(14)
|
0
|
9
|
22
|
60
|
106
|
123
|
130
|
115
|
126
|
107
|
101
|
78
|
51
|
76
|
74
|
55
|
27
|
15
|
(19)
|
3
|
82
|
29
|
|
Change in Working Capital |
(252)
|
(247)
|
(269)
|
(388)
|
(419)
|
(391)
|
(365)
|
(307)
|
(372)
|
(426)
|
(465)
|
(406)
|
(364)
|
(325)
|
(252)
|
(400)
|
(445)
|
(411)
|
(469)
|
(358)
|
(387)
|
(494)
|
(517)
|
(587)
|
(642)
|
(709)
|
(741)
|
(775)
|
(869)
|
(934)
|
(897)
|
(868)
|
(846)
|
(768)
|
(770)
|
(929)
|
(901)
|
(937)
|
(1 098)
|
(1 062)
|
(1 098)
|
|
Cash from Operating Activities |
184
N/A
|
99
-46%
|
110
+12%
|
141
+27%
|
73
-48%
|
44
-39%
|
83
+88%
|
137
+65%
|
85
-38%
|
177
+109%
|
157
-11%
|
275
+75%
|
215
-22%
|
282
+31%
|
325
+15%
|
265
-18%
|
363
+37%
|
406
+12%
|
357
-12%
|
554
+55%
|
529
-5%
|
357
-33%
|
612
+72%
|
400
-35%
|
330
-18%
|
494
+50%
|
456
-8%
|
678
+49%
|
1 050
+55%
|
1 098
+5%
|
1 490
+36%
|
1 226
-18%
|
1 300
+6%
|
1 386
+7%
|
1 135
-18%
|
1 360
+20%
|
767
-44%
|
961
+25%
|
869
-10%
|
992
+14%
|
1 414
+43%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(245)
|
(227)
|
(256)
|
(300)
|
(294)
|
(319)
|
(272)
|
(146)
|
(163)
|
(120)
|
(103)
|
(164)
|
(117)
|
(110)
|
(139)
|
(231)
|
(248)
|
(279)
|
(314)
|
(321)
|
(324)
|
(346)
|
(304)
|
(316)
|
(388)
|
(378)
|
(526)
|
(580)
|
(602)
|
(648)
|
(703)
|
(714)
|
(782)
|
(862)
|
(824)
|
(929)
|
(952)
|
(1 004)
|
(1 061)
|
(889)
|
(833)
|
|
Other Items |
(100)
|
(82)
|
(87)
|
(351)
|
(305)
|
52
|
91
|
447
|
0
|
48
|
8
|
1
|
2
|
2
|
(98)
|
(50)
|
(93)
|
(98)
|
67
|
(341)
|
(147)
|
(315)
|
(263)
|
105
|
(37)
|
102
|
(22)
|
(186)
|
(216)
|
(173)
|
(146)
|
(25)
|
(125)
|
(142)
|
(173)
|
(127)
|
(6)
|
(13)
|
9
|
8
|
(90)
|
|
Cash from Investing Activities |
(344)
N/A
|
(309)
+10%
|
(343)
-11%
|
(651)
-90%
|
(599)
+8%
|
(267)
+55%
|
(181)
+32%
|
301
N/A
|
286
-5%
|
(72)
N/A
|
(95)
-32%
|
(163)
-71%
|
(116)
+29%
|
(108)
+6%
|
(237)
-119%
|
(280)
-18%
|
(341)
-22%
|
(377)
-11%
|
(247)
+35%
|
(662)
-168%
|
(471)
+29%
|
(660)
-40%
|
(566)
+14%
|
(211)
+63%
|
(425)
-102%
|
(276)
+35%
|
(548)
-99%
|
(765)
-40%
|
(818)
-7%
|
(822)
0%
|
(849)
-3%
|
(738)
+13%
|
(907)
-23%
|
(1 005)
-11%
|
(997)
+1%
|
(1 057)
-6%
|
(958)
+9%
|
(1 017)
-6%
|
(1 053)
-4%
|
(881)
+16%
|
(923)
-5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(487)
|
(371)
|
(483)
|
(53)
|
(97)
|
(352)
|
(290)
|
(265)
|
(78)
|
19
|
(2)
|
26
|
133
|
41
|
24
|
6
|
(146)
|
(31)
|
296
|
282
|
400
|
499
|
129
|
66
|
(534)
|
(580)
|
(343)
|
(239)
|
366
|
139
|
(257)
|
(362)
|
(105)
|
313
|
551
|
63
|
937
|
(576)
|
(504)
|
(1)
|
(1 296)
|
|
Cash Paid for Dividends |
(68)
|
(110)
|
(116)
|
(55)
|
(57)
|
(83)
|
(79)
|
(73)
|
(70)
|
(49)
|
(49)
|
(46)
|
(46)
|
(95)
|
(95)
|
(94)
|
(93)
|
(162)
|
(164)
|
(170)
|
(179)
|
(27)
|
(199)
|
(203)
|
(202)
|
(195)
|
(195)
|
(191)
|
(189)
|
(191)
|
(237)
|
(235)
|
(232)
|
(232)
|
(378)
|
(386)
|
(388)
|
(388)
|
(468)
|
(471)
|
(466)
|
|
Other |
0
|
800
|
104
|
589
|
582
|
575
|
573
|
(23)
|
(18)
|
25
|
21
|
2
|
4
|
(31)
|
(27)
|
24
|
25
|
25
|
26
|
(1)
|
0
|
(10)
|
20
|
21
|
975
|
1 024
|
1 021
|
1 012
|
100
|
57
|
13
|
(12)
|
2 423
|
2 386
|
2 403
|
2 426
|
(392)
|
(112)
|
(115)
|
(138)
|
200
|
|
Cash from Financing Activities |
216
N/A
|
319
+47%
|
(494)
N/A
|
482
N/A
|
428
-11%
|
140
-67%
|
205
+46%
|
(361)
N/A
|
(166)
+54%
|
(5)
+97%
|
(30)
-498%
|
(18)
+41%
|
90
N/A
|
(85)
N/A
|
(98)
-15%
|
(64)
+35%
|
(215)
-239%
|
(168)
+22%
|
157
N/A
|
111
-29%
|
220
+98%
|
462
+110%
|
(50)
N/A
|
(116)
-133%
|
239
N/A
|
249
+4%
|
483
+94%
|
582
+21%
|
277
-53%
|
5
-98%
|
(481)
N/A
|
(609)
-27%
|
2 086
N/A
|
2 467
+18%
|
2 577
+4%
|
2 102
-18%
|
158
-93%
|
(1 077)
N/A
|
(1 087)
-1%
|
(610)
+44%
|
(1 562)
-156%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
3
|
15
|
21
|
18
|
18
|
7
|
20
|
18
|
12
|
5
|
(27)
|
(41)
|
(21)
|
(5)
|
14
|
26
|
13
|
8
|
(4)
|
1
|
0
|
(14)
|
(52)
|
(53)
|
(57)
|
(46)
|
(23)
|
(24)
|
25
|
60
|
58
|
54
|
33
|
(2)
|
8
|
12
|
(8)
|
(21)
|
17
|
20
|
|
Net Change in Cash |
58
N/A
|
112
+93%
|
(711)
N/A
|
(8)
+99%
|
(81)
-910%
|
(65)
+20%
|
114
N/A
|
97
-15%
|
223
+131%
|
112
-50%
|
38
-67%
|
68
+80%
|
149
+120%
|
67
-55%
|
(15)
N/A
|
(65)
-333%
|
(168)
-159%
|
(126)
+25%
|
275
N/A
|
(0)
N/A
|
280
N/A
|
159
-43%
|
(18)
N/A
|
22
N/A
|
90
+304%
|
409
+354%
|
345
-16%
|
472
+37%
|
485
+3%
|
307
-37%
|
219
-29%
|
(64)
N/A
|
2 534
N/A
|
2 881
+14%
|
2 712
-6%
|
2 413
-11%
|
(21)
N/A
|
(1 140)
-5 225%
|
(1 292)
-13%
|
(482)
+63%
|
(1 050)
-118%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(61)
N/A
|
(129)
-111%
|
(146)
-14%
|
(160)
-9%
|
(222)
-39%
|
(275)
-24%
|
(189)
+31%
|
(9)
+95%
|
(78)
-779%
|
57
N/A
|
54
-6%
|
111
+104%
|
98
-12%
|
171
+76%
|
186
+8%
|
34
-82%
|
114
+235%
|
127
+11%
|
43
-66%
|
234
+446%
|
206
-12%
|
11
-95%
|
308
+2 702%
|
85
-73%
|
(59)
N/A
|
115
N/A
|
(70)
N/A
|
98
N/A
|
448
+359%
|
450
+1%
|
787
+75%
|
512
-35%
|
518
+1%
|
524
+1%
|
311
-41%
|
431
+39%
|
(185)
N/A
|
(43)
+77%
|
(192)
-346%
|
103
N/A
|
581
+466%
|