Sansure Biotech Inc
SSE:688289
Cash Flow Statement
Cash Flow Statement
Sansure Biotech Inc
| 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
|
6
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(16)
|
(72)
|
(310)
|
(416)
|
(542)
|
(597)
|
(461)
|
(466)
|
(511)
|
(496)
|
(490)
|
(493)
|
(387)
|
(322)
|
(228)
|
(121)
|
(119)
|
(78)
|
(96)
|
(112)
|
(74)
|
(128)
|
(110)
|
|
| Change in Working Capital |
(144)
|
(158)
|
(214)
|
(501)
|
(529)
|
(547)
|
(588)
|
(485)
|
(531)
|
(617)
|
(745)
|
(832)
|
(979)
|
(1 016)
|
(1 004)
|
(864)
|
(914)
|
(880)
|
(888)
|
(970)
|
(934)
|
(1 067)
|
(1 060)
|
|
| Cash from Operating Activities |
203
N/A
|
1 150
+466%
|
1 836
+60%
|
2 642
+44%
|
2 801
+6%
|
2 404
-14%
|
2 316
-4%
|
1 877
-19%
|
2 121
+13%
|
1 963
-7%
|
1 673
-15%
|
2 559
+53%
|
1 890
-26%
|
1 523
-19%
|
1 161
-24%
|
44
-96%
|
36
-18%
|
97
+172%
|
203
+108%
|
274
+35%
|
366
+33%
|
194
-47%
|
200
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(53)
|
(56)
|
(109)
|
(133)
|
(229)
|
(267)
|
(373)
|
(488)
|
(412)
|
(418)
|
(559)
|
(503)
|
(549)
|
(544)
|
(391)
|
(335)
|
(334)
|
(353)
|
(421)
|
(438)
|
(413)
|
(415)
|
|
| Other Items |
(93)
|
(738)
|
(2 946)
|
(1 607)
|
(1 816)
|
(609)
|
61
|
(739)
|
(332)
|
(1 896)
|
(350)
|
(608)
|
(1 157)
|
277
|
1 333
|
1 789
|
2 071
|
1 711
|
908
|
319
|
(43)
|
(416)
|
(712)
|
|
| Cash from Investing Activities |
(126)
N/A
|
(791)
-526%
|
(3 002)
-280%
|
(1 716)
+43%
|
(1 949)
-14%
|
(839)
+57%
|
(205)
+76%
|
(1 112)
-442%
|
(820)
+26%
|
(2 308)
-182%
|
(768)
+67%
|
(1 167)
-52%
|
(1 660)
-42%
|
(272)
+84%
|
789
N/A
|
1 398
+77%
|
1 736
+24%
|
1 378
-21%
|
555
-60%
|
(102)
N/A
|
(481)
-372%
|
(829)
-72%
|
(1 127)
-36%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Debt |
35
|
55
|
55
|
55
|
(15)
|
(55)
|
(55)
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
399
|
399
|
399
|
394
|
423
|
549
|
684
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(301)
|
(306)
|
(455)
|
(455)
|
(440)
|
(444)
|
(443)
|
(442)
|
(657)
|
(648)
|
(750)
|
(749)
|
(400)
|
0
|
(264)
|
(411)
|
(268)
|
0
|
(324)
|
(333)
|
|
| Other |
(70)
|
(71)
|
1 800
|
1 856
|
1 856
|
1 853
|
(19)
|
(194)
|
(239)
|
(348)
|
(361)
|
(259)
|
(216)
|
(228)
|
(216)
|
26
|
58
|
169
|
170
|
7
|
(35)
|
(18)
|
(18)
|
|
| Cash from Financing Activities |
32
N/A
|
51
+60%
|
1 922
+3 683%
|
1 610
-16%
|
1 535
-5%
|
1 343
-12%
|
(529)
N/A
|
(689)
-30%
|
(703)
-2%
|
(791)
-13%
|
(804)
-2%
|
(916)
-14%
|
(864)
+6%
|
(978)
-13%
|
(964)
+1%
|
(369)
+62%
|
56
N/A
|
304
+439%
|
158
-48%
|
132
-16%
|
120
-10%
|
207
+73%
|
333
+61%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
(19)
|
(45)
|
(50)
|
(71)
|
(53)
|
(34)
|
(37)
|
(8)
|
(6)
|
(10)
|
(3)
|
(3)
|
(7)
|
0
|
(1)
|
(8)
|
(8)
|
(0)
|
2
|
3
|
4
|
|
| Net Change in Cash |
109
N/A
|
411
+275%
|
736
+79%
|
2 492
+238%
|
2 336
-6%
|
2 837
+21%
|
1 529
-46%
|
42
-97%
|
561
+1 235%
|
(1 146)
N/A
|
95
N/A
|
466
+391%
|
(638)
N/A
|
270
N/A
|
980
+263%
|
1 073
+9%
|
1 827
+70%
|
1 771
-3%
|
909
-49%
|
305
-66%
|
7
-98%
|
(424)
N/A
|
(590)
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
170
N/A
|
1 098
+544%
|
1 780
+62%
|
2 534
+42%
|
2 668
+5%
|
2 175
-18%
|
2 050
-6%
|
1 504
-27%
|
1 633
+9%
|
1 551
-5%
|
1 255
-19%
|
2 000
+59%
|
1 387
-31%
|
973
-30%
|
617
-37%
|
(348)
N/A
|
(299)
+14%
|
(236)
+21%
|
(150)
+36%
|
(147)
+2%
|
(72)
+51%
|
(219)
-203%
|
(215)
+2%
|
|