Central Plains Environment Protection Co Ltd
SZSE:000544
Cash Flow Statement
Cash Flow Statement
Central Plains Environment Protection 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 |
(23)
|
(19)
|
(25)
|
(27)
|
(20)
|
(25)
|
(20)
|
(19)
|
(20)
|
(14)
|
(12)
|
(8)
|
(4)
|
(4)
|
(28)
|
(28)
|
(28)
|
(31)
|
(32)
|
(41)
|
(42)
|
(42)
|
(28)
|
(26)
|
(25)
|
(31)
|
(34)
|
(31)
|
(31)
|
(28)
|
(15)
|
(13)
|
(16)
|
(15)
|
(16)
|
(17)
|
(16)
|
(18)
|
(21)
|
(20)
|
(19)
|
(15)
|
(19)
|
(24)
|
(37)
|
(43)
|
(61)
|
(82)
|
(87)
|
(88)
|
(93)
|
(89)
|
(85)
|
(98)
|
(95)
|
(94)
|
(99)
|
(155)
|
(205)
|
(217)
|
(245)
|
(206)
|
(190)
|
(192)
|
(187)
|
(184)
|
(183)
|
(194)
|
(212)
|
(232)
|
(157)
|
15
|
26
|
34
|
(55)
|
(228)
|
(158)
|
(157)
|
(159)
|
(123)
|
(180)
|
(151)
|
(135)
|
(155)
|
|
| Change in Working Capital |
(78)
|
(85)
|
(92)
|
(95)
|
(68)
|
(81)
|
(124)
|
(111)
|
(58)
|
(30)
|
15
|
21
|
(4)
|
(3)
|
(4)
|
(9)
|
(10)
|
(9)
|
(8)
|
(11)
|
(4)
|
(6)
|
(7)
|
(3)
|
(11)
|
(15)
|
(16)
|
(21)
|
(50)
|
(62)
|
(23)
|
(19)
|
(25)
|
23
|
(27)
|
(33)
|
(48)
|
(53)
|
(48)
|
(58)
|
(89)
|
(88)
|
(106)
|
(111)
|
(98)
|
(99)
|
(101)
|
(99)
|
(109)
|
(146)
|
(130)
|
(156)
|
(26)
|
(65)
|
(94)
|
(87)
|
(246)
|
(209)
|
(113)
|
(120)
|
(114)
|
(150)
|
(240)
|
(224)
|
(264)
|
(286)
|
(272)
|
(387)
|
(496)
|
(469)
|
(517)
|
(425)
|
(523)
|
(430)
|
(501)
|
(544)
|
(586)
|
(661)
|
(672)
|
(664)
|
(592)
|
(553)
|
(527)
|
(615)
|
|
| Cash from Operating Activities |
31
N/A
|
42
+36%
|
35
-19%
|
0
-100%
|
61
+60 600%
|
23
-63%
|
7
-70%
|
26
+291%
|
18
-31%
|
37
+104%
|
75
+102%
|
68
-9%
|
56
-19%
|
73
+31%
|
53
-28%
|
57
+8%
|
82
+44%
|
61
-25%
|
42
-32%
|
38
-9%
|
28
-27%
|
15
-45%
|
53
+243%
|
57
+8%
|
138
+144%
|
105
-24%
|
95
-10%
|
85
-10%
|
40
-53%
|
19
-54%
|
44
+140%
|
45
+1%
|
79
+75%
|
117
+49%
|
110
-6%
|
152
+39%
|
84
-45%
|
87
+3%
|
90
+4%
|
47
-48%
|
167
+253%
|
162
-3%
|
134
-17%
|
565
+320%
|
439
-22%
|
443
+1%
|
499
+13%
|
59
-88%
|
238
+306%
|
242
+2%
|
508
+109%
|
443
-13%
|
355
-20%
|
504
+42%
|
334
-34%
|
392
+17%
|
281
-28%
|
398
+42%
|
521
+31%
|
662
+27%
|
771
+16%
|
408
-47%
|
472
+16%
|
564
+20%
|
608
+8%
|
802
+32%
|
(731)
N/A
|
(1 360)
-86%
|
(2 685)
-97%
|
(3 675)
-37%
|
(2 964)
+19%
|
(3 144)
-6%
|
(2 418)
+23%
|
(2 364)
+2%
|
(2 303)
+3%
|
(2 068)
+10%
|
(2 022)
+2%
|
(1 031)
+49%
|
(1 016)
+1%
|
(971)
+5%
|
(609)
+37%
|
(963)
-58%
|
(744)
+23%
|
(255)
+66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(63)
|
(20)
|
(13)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(1)
|
(0)
|
(0)
|
(7)
|
(28)
|
(35)
|
(37)
|
(30)
|
(40)
|
(33)
|
(57)
|
(55)
|
(81)
|
(115)
|
(131)
|
(157)
|
(160)
|
(179)
|
(177)
|
(202)
|
(200)
|
(236)
|
(335)
|
(407)
|
(358)
|
(379)
|
(286)
|
(220)
|
(351)
|
(342)
|
(362)
|
(343)
|
(219)
|
(149)
|
(110)
|
(197)
|
(392)
|
(435)
|
(442)
|
(479)
|
(368)
|
(856)
|
(414)
|
(593)
|
(683)
|
(582)
|
(1 437)
|
(1 775)
|
(2 042)
|
(2 635)
|
(2 621)
|
(2 400)
|
(2 864)
|
(3 036)
|
(1 716)
|
(1 314)
|
(460)
|
620
|
(226)
|
(199)
|
(1 010)
|
(283)
|
(775)
|
(997)
|
(1 344)
|
(1 406)
|
(1 067)
|
(1 015)
|
(872)
|
(927)
|
(1 004)
|
(996)
|
|
| Other Items |
24
|
24
|
24
|
33
|
28
|
28
|
28
|
2
|
(17)
|
0
|
0
|
0
|
1
|
2
|
(61)
|
(60)
|
(62)
|
0
|
0
|
(1)
|
0
|
(15)
|
0
|
(19)
|
0
|
0
|
(4)
|
1
|
0
|
2
|
4
|
1
|
16
|
19
|
23
|
19
|
31
|
28
|
36
|
40
|
8
|
18
|
10
|
14
|
(34)
|
(45)
|
(50)
|
82
|
72
|
72
|
80
|
(60)
|
41
|
(19)
|
(407)
|
(407)
|
(422)
|
(372)
|
524
|
531
|
501
|
510
|
376
|
375
|
(22)
|
411
|
3
|
13
|
392
|
(40)
|
(18)
|
(28)
|
(67)
|
(1 327)
|
2
|
3
|
(3)
|
1 323
|
(5)
|
(3)
|
1
|
1
|
4
|
2
|
|
| Cash from Investing Activities |
(39)
N/A
|
4
N/A
|
11
+197%
|
27
+146%
|
20
-25%
|
21
+2%
|
20
-2%
|
(5)
N/A
|
(24)
-370%
|
(24)
-1%
|
(23)
+3%
|
(24)
-3%
|
0
N/A
|
1
+1 200%
|
(61)
N/A
|
(67)
-11%
|
(90)
-34%
|
(97)
-8%
|
(37)
+62%
|
(30)
+18%
|
(40)
-32%
|
(48)
-21%
|
(57)
-18%
|
(59)
-5%
|
(81)
-36%
|
(100)
-24%
|
(131)
-31%
|
(152)
-16%
|
(160)
-6%
|
(178)
-11%
|
(173)
+3%
|
(201)
-16%
|
(184)
+8%
|
(218)
-18%
|
(312)
-43%
|
(387)
-24%
|
(328)
+15%
|
(351)
-7%
|
(250)
+29%
|
(180)
+28%
|
(343)
-90%
|
(325)
+5%
|
(352)
-8%
|
(329)
+7%
|
(253)
+23%
|
(194)
+23%
|
(160)
+18%
|
(115)
+28%
|
(320)
-178%
|
(364)
-14%
|
(363)
+0%
|
(538)
-49%
|
(327)
+39%
|
(875)
-167%
|
(821)
+6%
|
(1 000)
-22%
|
(1 104)
-10%
|
(953)
+14%
|
(913)
+4%
|
(1 244)
-36%
|
(1 542)
-24%
|
(2 126)
-38%
|
(2 245)
-6%
|
(2 025)
+10%
|
(2 886)
-42%
|
(2 625)
+9%
|
(1 713)
+35%
|
(1 301)
+24%
|
(68)
+95%
|
580
N/A
|
(243)
N/A
|
(227)
+7%
|
(1 077)
-374%
|
(1 610)
-50%
|
(772)
+52%
|
(995)
-29%
|
(1 347)
-35%
|
(82)
+94%
|
(1 072)
-1 200%
|
(1 018)
+5%
|
(871)
+14%
|
(925)
-6%
|
(1 000)
-8%
|
(994)
+1%
|
|
| 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
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 498
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
23
|
(46)
|
(64)
|
(21)
|
(22)
|
(18)
|
(14)
|
(14)
|
(16)
|
(14)
|
(19)
|
28
|
(1)
|
0
|
61
|
(13)
|
30
|
0
|
0
|
(20)
|
(80)
|
(20)
|
0
|
20
|
120
|
0
|
60
|
60
|
274
|
271
|
221
|
301
|
(50)
|
(48)
|
189
|
129
|
276
|
275
|
276
|
214
|
262
|
299
|
311
|
329
|
50
|
139
|
(144)
|
(165)
|
(523)
|
(656)
|
(599)
|
(591)
|
148
|
448
|
433
|
791
|
1 311
|
916
|
1 457
|
1 927
|
1 124
|
3 100
|
3 193
|
2 611
|
3 594
|
2 000
|
2 765
|
3 087
|
3 256
|
3 945
|
4 035
|
4 055
|
3 906
|
4 859
|
3 776
|
4 159
|
4 250
|
4 258
|
3 860
|
3 313
|
3 069
|
1 609
|
2 794
|
2 418
|
|
| Cash Paid for Dividends |
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(13)
|
(15)
|
(18)
|
(37)
|
(36)
|
(37)
|
(39)
|
(43)
|
(47)
|
(60)
|
(65)
|
(69)
|
(81)
|
(94)
|
(101)
|
(82)
|
(82)
|
(79)
|
(71)
|
(66)
|
(54)
|
(65)
|
(63)
|
(63)
|
(66)
|
(264)
|
(269)
|
(279)
|
(285)
|
(307)
|
(314)
|
(349)
|
(366)
|
(422)
|
(425)
|
(479)
|
(499)
|
(537)
|
(605)
|
(598)
|
(646)
|
(688)
|
(720)
|
(793)
|
(782)
|
(784)
|
(813)
|
(869)
|
(1 004)
|
(977)
|
(1 055)
|
(958)
|
(876)
|
(966)
|
(952)
|
|
| Other |
0
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(4)
|
10
|
1
|
9
|
12
|
1
|
16
|
9
|
6
|
3
|
1
|
0
|
0
|
0
|
25
|
85
|
44
|
1 178
|
1 217
|
0
|
0
|
94
|
26
|
33
|
47
|
94
|
178
|
189
|
233
|
159
|
156
|
173
|
143
|
188
|
156
|
130
|
125
|
80
|
68
|
143
|
116
|
128
|
257
|
16
|
(1 306)
|
(1 352)
|
(2 401)
|
(4 025)
|
(1 706)
|
(1 690)
|
(2 235)
|
(626)
|
(1 614)
|
(1 130)
|
|
| Cash from Financing Activities |
12
N/A
|
(58)
N/A
|
(75)
-29%
|
(35)
+54%
|
(35)
-2%
|
(31)
+13%
|
(27)
+11%
|
(25)
+7%
|
(29)
-15%
|
(26)
+11%
|
(29)
-11%
|
20
N/A
|
(9)
N/A
|
(7)
+19%
|
55
N/A
|
(20)
N/A
|
21
N/A
|
20
-5%
|
(41)
N/A
|
(31)
+25%
|
(37)
-21%
|
23
N/A
|
44
+88%
|
64
+46%
|
113
+78%
|
53
-53%
|
52
-2%
|
53
+2%
|
257
+389%
|
252
-2%
|
202
-20%
|
293
+45%
|
(86)
N/A
|
(75)
+13%
|
164
N/A
|
91
-44%
|
250
+174%
|
237
-5%
|
222
-6%
|
152
-31%
|
194
+28%
|
219
+12%
|
216
-1%
|
227
+5%
|
(7)
N/A
|
142
N/A
|
(179)
N/A
|
941
N/A
|
628
-33%
|
447
-29%
|
534
+19%
|
(559)
N/A
|
112
N/A
|
415
+272%
|
216
-48%
|
616
+185%
|
1 210
+97%
|
821
-32%
|
1 383
+69%
|
1 772
+28%
|
931
-47%
|
2 907
+212%
|
2 914
+0%
|
2 375
-18%
|
3 270
+38%
|
1 631
-50%
|
2 353
+44%
|
2 562
+9%
|
2 726
+6%
|
3 442
+26%
|
3 463
+1%
|
3 463
0%
|
3 395
-2%
|
4 092
+21%
|
1 686
-59%
|
1 993
+18%
|
981
-51%
|
(771)
N/A
|
1 177
N/A
|
568
-52%
|
1 374
+142%
|
1 605
+17%
|
1 712
+7%
|
1 834
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
4
N/A
|
(12)
N/A
|
(29)
-149%
|
(7)
+75%
|
46
N/A
|
12
-73%
|
(1)
N/A
|
(4)
-740%
|
(36)
-764%
|
(13)
+65%
|
23
N/A
|
63
+173%
|
47
-25%
|
67
+41%
|
46
-30%
|
(30)
N/A
|
12
N/A
|
(16)
N/A
|
(36)
-122%
|
(23)
+37%
|
(49)
-116%
|
(9)
+81%
|
40
N/A
|
61
+53%
|
171
+181%
|
57
-66%
|
15
-73%
|
(14)
N/A
|
136
N/A
|
93
-32%
|
74
-20%
|
137
+85%
|
(191)
N/A
|
(175)
+9%
|
(38)
+78%
|
(144)
-278%
|
6
N/A
|
(27)
N/A
|
62
N/A
|
19
-69%
|
19
-1%
|
55
+190%
|
(2)
N/A
|
463
N/A
|
178
-61%
|
391
+119%
|
160
-59%
|
885
+454%
|
546
-38%
|
326
-40%
|
679
+109%
|
(654)
N/A
|
139
N/A
|
44
-68%
|
(271)
N/A
|
7
N/A
|
387
+5 349%
|
265
-31%
|
991
+274%
|
1 190
+20%
|
160
-87%
|
1 189
+646%
|
1 140
-4%
|
914
-20%
|
993
+9%
|
(192)
N/A
|
(91)
+52%
|
(100)
-9%
|
(27)
+73%
|
348
N/A
|
256
-26%
|
91
-64%
|
(100)
N/A
|
118
N/A
|
(1 390)
N/A
|
(1 069)
+23%
|
(2 389)
-123%
|
(1 884)
+21%
|
(911)
+52%
|
(1 420)
-56%
|
(105)
+93%
|
(283)
-168%
|
(32)
+89%
|
585
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(32)
N/A
|
22
N/A
|
22
-3%
|
(6)
N/A
|
53
N/A
|
15
-72%
|
(2)
N/A
|
19
N/A
|
11
-42%
|
30
+171%
|
68
+129%
|
61
-11%
|
54
-11%
|
72
+33%
|
53
-27%
|
50
-5%
|
53
+7%
|
27
-50%
|
5
-80%
|
9
+60%
|
(12)
N/A
|
(18)
-52%
|
(4)
+78%
|
1
N/A
|
58
+4 692%
|
(10)
N/A
|
(36)
-271%
|
(71)
-96%
|
(121)
-69%
|
(161)
-33%
|
(132)
+18%
|
(157)
-19%
|
(122)
+23%
|
(119)
+2%
|
(225)
-89%
|
(255)
-13%
|
(274)
-8%
|
(292)
-7%
|
(196)
+33%
|
(173)
+12%
|
(183)
-6%
|
(181)
+1%
|
(228)
-26%
|
222
N/A
|
220
-1%
|
294
+34%
|
389
+32%
|
(139)
N/A
|
(154)
-11%
|
(193)
-25%
|
65
N/A
|
(36)
N/A
|
(13)
+64%
|
(352)
-2 648%
|
(80)
+77%
|
(201)
-152%
|
(402)
-100%
|
(184)
+54%
|
(917)
-399%
|
(1 113)
-21%
|
(1 272)
-14%
|
(2 227)
-75%
|
(2 149)
+3%
|
(1 836)
+15%
|
(2 256)
-23%
|
(2 234)
+1%
|
(2 447)
-10%
|
(2 675)
-9%
|
(3 145)
-18%
|
(3 055)
+3%
|
(3 190)
-4%
|
(3 344)
-5%
|
(3 428)
-3%
|
(2 647)
+23%
|
(3 078)
-16%
|
(3 065)
+0%
|
(3 366)
-10%
|
(2 437)
+28%
|
(2 084)
+14%
|
(1 986)
+5%
|
(1 481)
+25%
|
(1 889)
-28%
|
(1 748)
+7%
|
(1 251)
+28%
|
|