Guangdong Guanghong Holdings Co Ltd
SZSE:000529
Cash Flow Statement
Cash Flow Statement
Guangdong Guanghong Holdings 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(7)
|
(6)
|
(8)
|
(8)
|
2
|
5
|
11
|
13
|
14
|
10
|
7
|
7
|
(4)
|
15
|
19
|
18
|
21
|
(3)
|
(28)
|
(36)
|
(39)
|
(48)
|
(41)
|
(43)
|
(51)
|
(50)
|
(54)
|
(53)
|
(54)
|
(50)
|
(49)
|
(47)
|
(44)
|
(36)
|
(30)
|
(32)
|
(41)
|
(49)
|
(57)
|
(57)
|
(50)
|
(62)
|
(60)
|
(60)
|
(65)
|
(55)
|
(51)
|
(51)
|
(49)
|
(46)
|
(51)
|
(51)
|
(52)
|
(70)
|
(84)
|
(88)
|
(92)
|
(84)
|
(73)
|
(72)
|
(72)
|
(73)
|
(73)
|
(79)
|
(82)
|
(81)
|
(89)
|
(101)
|
(110)
|
(130)
|
(137)
|
(124)
|
(105)
|
(76)
|
(27)
|
(30)
|
(34)
|
(47)
|
(70)
|
(63)
|
(64)
|
(106)
|
(145)
|
(141)
|
|
| Change in Working Capital |
(110)
|
(113)
|
(121)
|
(219)
|
(28)
|
7
|
11
|
(10)
|
(11)
|
(32)
|
(40)
|
(17)
|
101
|
97
|
99
|
92
|
(28)
|
(33)
|
(37)
|
(43)
|
(20)
|
(30)
|
(26)
|
(21)
|
(37)
|
(35)
|
(49)
|
(66)
|
(47)
|
(53)
|
(34)
|
(28)
|
(141)
|
(79)
|
(108)
|
(121)
|
(146)
|
(149)
|
(137)
|
(133)
|
(124)
|
(109)
|
(119)
|
(139)
|
(123)
|
(123)
|
(127)
|
(118)
|
(141)
|
(147)
|
(157)
|
(163)
|
(153)
|
(182)
|
(190)
|
(209)
|
(265)
|
(250)
|
(279)
|
(300)
|
(292)
|
(322)
|
(310)
|
(316)
|
(323)
|
(333)
|
(319)
|
(299)
|
(302)
|
(309)
|
(335)
|
(348)
|
(223)
|
(169)
|
(98)
|
3
|
(59)
|
(57)
|
8
|
(63)
|
71
|
65
|
(17)
|
56
|
|
| Cash from Operating Activities |
(76)
N/A
|
(126)
-66%
|
(144)
-14%
|
(207)
-44%
|
(8)
+96%
|
11
N/A
|
7
-33%
|
(4)
N/A
|
2
N/A
|
(6)
N/A
|
(12)
-94%
|
(9)
+27%
|
83
N/A
|
117
+42%
|
113
-3%
|
112
-1%
|
(5)
N/A
|
(13)
-135%
|
(59)
-361%
|
(68)
-16%
|
72
N/A
|
14
-81%
|
94
+573%
|
113
+21%
|
57
-50%
|
(1)
N/A
|
60
N/A
|
32
-46%
|
119
+268%
|
142
+19%
|
105
-26%
|
120
+14%
|
56
-53%
|
36
-35%
|
(5)
N/A
|
(1)
+80%
|
35
N/A
|
84
+143%
|
225
+167%
|
161
-29%
|
148
-8%
|
165
+11%
|
174
+6%
|
150
-14%
|
63
-58%
|
182
+188%
|
164
-10%
|
159
-3%
|
186
+17%
|
239
+28%
|
179
-25%
|
127
-29%
|
291
+128%
|
84
-71%
|
169
+101%
|
170
+1%
|
127
-25%
|
120
-6%
|
(7)
N/A
|
147
N/A
|
149
+1%
|
195
+31%
|
390
+101%
|
435
+12%
|
576
+32%
|
490
-15%
|
330
-33%
|
215
-35%
|
198
-8%
|
309
+56%
|
296
-4%
|
360
+22%
|
245
-32%
|
175
-29%
|
64
-63%
|
69
+7%
|
42
-39%
|
43
+2%
|
139
+223%
|
268
+93%
|
291
+8%
|
219
-25%
|
176
-20%
|
32
-82%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
0
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(14)
|
(49)
|
(58)
|
(58)
|
(58)
|
(28)
|
(21)
|
(23)
|
(33)
|
(34)
|
(38)
|
(41)
|
(36)
|
(131)
|
(129)
|
(131)
|
(128)
|
(44)
|
(57)
|
(62)
|
(62)
|
(51)
|
(48)
|
(34)
|
(35)
|
(37)
|
(43)
|
(46)
|
(41)
|
(54)
|
(39)
|
(44)
|
(55)
|
(47)
|
(61)
|
(54)
|
(43)
|
(33)
|
(15)
|
(34)
|
(36)
|
(38)
|
(37)
|
(15)
|
(33)
|
(60)
|
(77)
|
(120)
|
(128)
|
(148)
|
(199)
|
(187)
|
(222)
|
(307)
|
(280)
|
(403)
|
(384)
|
(351)
|
(428)
|
(493)
|
(488)
|
(473)
|
(453)
|
(281)
|
(294)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
13
|
0
|
17
|
17
|
5
|
0
|
0
|
0
|
372
|
372
|
372
|
374
|
(104)
|
(100)
|
(101)
|
(97)
|
115
|
110
|
111
|
110
|
5
|
9
|
24
|
18
|
16
|
15
|
(56)
|
(56)
|
(55)
|
(53)
|
13
|
14
|
135
|
132
|
132
|
131
|
5
|
(403)
|
(399)
|
(398)
|
(385)
|
16
|
119
|
426
|
481
|
500
|
383
|
73
|
8
|
(3)
|
(3)
|
(0)
|
203
|
203
|
203
|
200
|
273
|
273
|
273
|
276
|
0
|
0
|
0
|
(588)
|
(460)
|
(460)
|
(410)
|
178
|
(550)
|
(519)
|
(677)
|
(667)
|
(295)
|
(192)
|
(304)
|
(318)
|
|
| Cash from Investing Activities |
(3)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+3%
|
1
N/A
|
0
N/A
|
1
N/A
|
1
-38%
|
12
+2 360%
|
0
N/A
|
16
N/A
|
17
+7%
|
4
-78%
|
0
N/A
|
0
N/A
|
0
N/A
|
372
N/A
|
368
-1%
|
364
-1%
|
360
-1%
|
(153)
N/A
|
(158)
-3%
|
(159)
-1%
|
(155)
+2%
|
87
N/A
|
88
+2%
|
87
-1%
|
77
-12%
|
(29)
N/A
|
(28)
+1%
|
(17)
+39%
|
(18)
-6%
|
(115)
-531%
|
(114)
+0%
|
(187)
-63%
|
(184)
+1%
|
(99)
+46%
|
(109)
-11%
|
(50)
+54%
|
(48)
+3%
|
83
N/A
|
84
+1%
|
98
+17%
|
96
-2%
|
(32)
N/A
|
(446)
-1 294%
|
(445)
+0%
|
(439)
+1%
|
(438)
+0%
|
(23)
+95%
|
75
N/A
|
371
+393%
|
434
+17%
|
439
+1%
|
330
-25%
|
30
-91%
|
(25)
N/A
|
(18)
+28%
|
(37)
-102%
|
(36)
+2%
|
165
N/A
|
166
+0%
|
188
+13%
|
167
-11%
|
213
+28%
|
196
-8%
|
152
-22%
|
148
-3%
|
(147)
N/A
|
(199)
-35%
|
(187)
+6%
|
(810)
-334%
|
(767)
+5%
|
(740)
+3%
|
(812)
-10%
|
(206)
+75%
|
(901)
-338%
|
(947)
-5%
|
(1 170)
-24%
|
(1 155)
+1%
|
(767)
+34%
|
(646)
+16%
|
(585)
+9%
|
(612)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
133
|
0
|
173
|
234
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(98)
|
0
|
0
|
0
|
0
|
(100)
|
(105)
|
(105)
|
(110)
|
0
|
0
|
5
|
10
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
13
|
85
|
58
|
75
|
75
|
5
|
(14)
|
(62)
|
(76)
|
(88)
|
(42)
|
0
|
(11)
|
(2)
|
(2)
|
0
|
0
|
2
|
2
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
10
|
10
|
0
|
25
|
135
|
145
|
172
|
375
|
277
|
556
|
694
|
938
|
861
|
838
|
851
|
832
|
1 216
|
1 164
|
1 107
|
(183)
|
(667)
|
(900)
|
(876)
|
216
|
488
|
|
| Cash Paid for Dividends |
(60)
|
(62)
|
(56)
|
(50)
|
(25)
|
(16)
|
(11)
|
(8)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(4)
|
0
|
(29)
|
(30)
|
(26)
|
(27)
|
(41)
|
(40)
|
(39)
|
0
|
(40)
|
(40)
|
(40)
|
(40)
|
1
|
(58)
|
(60)
|
(61)
|
(63)
|
(72)
|
0
|
(79)
|
(84)
|
(113)
|
(119)
|
(122)
|
(211)
|
(126)
|
(134)
|
(140)
|
(62)
|
(149)
|
(140)
|
(135)
|
(201)
|
(114)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
90
|
0
|
90
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(4)
|
(8)
|
0
|
0
|
0
|
3
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(0)
|
2
|
2
|
61
|
60
|
58
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(14)
|
(28)
|
(40)
|
(48)
|
(34)
|
(31)
|
(21)
|
(26)
|
90
|
(14)
|
(18)
|
(17)
|
(134)
|
178
|
4
|
(66)
|
(66)
|
(291)
|
(94)
|
(194)
|
0
|
(168)
|
(187)
|
(17)
|
(19)
|
(14)
|
(16)
|
(15)
|
(19)
|
(49)
|
(47)
|
|
| Cash from Financing Activities |
73
N/A
|
96
+32%
|
117
+21%
|
184
+58%
|
(27)
N/A
|
(18)
+34%
|
(12)
+32%
|
(10)
+15%
|
(7)
+31%
|
(6)
+11%
|
(7)
-5%
|
(10)
-57%
|
(100)
-876%
|
0
N/A
|
0
N/A
|
0
N/A
|
90
N/A
|
(12)
N/A
|
(17)
-44%
|
(17)
N/A
|
(112)
-563%
|
0
N/A
|
(6)
N/A
|
5
N/A
|
5
+2%
|
(6)
N/A
|
(5)
+19%
|
(18)
-287%
|
(10)
+43%
|
0
N/A
|
0
N/A
|
3
+733%
|
(0)
N/A
|
(0)
N/A
|
13
N/A
|
87
+586%
|
53
-39%
|
70
+31%
|
71
+2%
|
1
-99%
|
44
+4 822%
|
(5)
N/A
|
(20)
-308%
|
(33)
-63%
|
(42)
-30%
|
(9)
+78%
|
(11)
-21%
|
(2)
+82%
|
(6)
-162%
|
0
N/A
|
(29)
N/A
|
(28)
+3%
|
(25)
+12%
|
(41)
-63%
|
(69)
-70%
|
(81)
-18%
|
(89)
-9%
|
(73)
+17%
|
(71)
+4%
|
(51)
+27%
|
(56)
-9%
|
50
N/A
|
11
-77%
|
59
+422%
|
68
+15%
|
(23)
N/A
|
490
N/A
|
210
-57%
|
490
+133%
|
549
+12%
|
562
+2%
|
654
+16%
|
525
-20%
|
536
+2%
|
454
-15%
|
903
+99%
|
1 013
+12%
|
948
-6%
|
(260)
N/A
|
(832)
-220%
|
(1 055)
-27%
|
(1 030)
+2%
|
(34)
+97%
|
327
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(7)
N/A
|
(33)
-406%
|
(30)
+9%
|
(27)
+12%
|
(35)
-32%
|
(8)
+78%
|
(6)
+26%
|
(14)
-149%
|
7
N/A
|
(1)
N/A
|
(3)
-275%
|
(2)
+23%
|
(14)
-504%
|
22
N/A
|
17
-24%
|
19
+16%
|
457
+2 290%
|
344
-25%
|
289
-16%
|
275
-5%
|
(193)
N/A
|
(154)
+20%
|
(71)
+54%
|
(38)
+47%
|
149
N/A
|
82
-45%
|
142
+75%
|
91
-36%
|
80
-12%
|
113
+42%
|
88
-22%
|
104
+18%
|
(59)
N/A
|
(78)
-32%
|
(179)
-128%
|
(98)
+45%
|
(11)
+89%
|
45
N/A
|
246
+451%
|
114
-54%
|
276
+143%
|
244
-12%
|
252
+4%
|
213
-16%
|
(11)
N/A
|
(274)
-2 410%
|
(293)
-7%
|
(282)
+4%
|
(258)
+9%
|
211
N/A
|
225
+7%
|
470
+109%
|
699
+49%
|
483
-31%
|
429
-11%
|
119
-72%
|
13
-89%
|
28
+116%
|
(114)
N/A
|
60
N/A
|
259
+332%
|
411
+59%
|
589
+44%
|
661
+12%
|
857
+30%
|
663
-23%
|
973
+47%
|
573
-41%
|
541
-6%
|
658
+22%
|
672
+2%
|
205
-69%
|
4
-98%
|
(30)
N/A
|
(294)
-890%
|
766
N/A
|
154
-80%
|
44
-72%
|
(1 291)
N/A
|
(1 718)
-33%
|
(1 531)
+11%
|
(1 457)
+5%
|
(443)
+70%
|
(253)
+43%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(79)
N/A
|
(126)
-59%
|
(147)
-17%
|
(210)
-43%
|
(8)
+96%
|
11
N/A
|
7
-37%
|
(5)
N/A
|
2
N/A
|
(6)
N/A
|
(12)
-94%
|
(9)
+27%
|
82
N/A
|
117
+43%
|
113
-3%
|
112
-1%
|
(5)
N/A
|
(16)
-194%
|
(66)
-314%
|
(82)
-24%
|
23
N/A
|
(44)
N/A
|
36
N/A
|
55
+54%
|
29
-47%
|
(22)
N/A
|
37
N/A
|
(1)
N/A
|
85
N/A
|
104
+23%
|
64
-38%
|
83
+30%
|
(75)
N/A
|
(93)
-23%
|
(135)
-46%
|
(129)
+5%
|
(9)
+93%
|
28
N/A
|
163
+490%
|
99
-39%
|
97
-2%
|
117
+21%
|
140
+20%
|
115
-18%
|
26
-77%
|
139
+434%
|
118
-15%
|
118
+0%
|
133
+13%
|
200
+51%
|
135
-32%
|
73
-46%
|
243
+236%
|
23
-90%
|
115
+392%
|
127
+11%
|
94
-26%
|
105
+12%
|
(40)
N/A
|
112
N/A
|
111
0%
|
158
+42%
|
375
+138%
|
402
+7%
|
516
+28%
|
413
-20%
|
210
-49%
|
87
-59%
|
51
-42%
|
109
+116%
|
109
0%
|
139
+27%
|
(62)
N/A
|
(105)
-71%
|
(338)
-221%
|
(315)
+7%
|
(309)
+2%
|
(385)
-24%
|
(354)
+8%
|
(219)
+38%
|
(182)
+17%
|
(234)
-29%
|
(105)
+55%
|
(262)
-149%
|
|