
Guangdong Fenghua Advanced Technology Holding Co Ltd
SZSE:000636

Cash Flow Statement
Cash Flow Statement
Guangdong Fenghua Advanced Technology Holding 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 |
(104)
|
(95)
|
(85)
|
(77)
|
(74)
|
(82)
|
(90)
|
(106)
|
(110)
|
(78)
|
(107)
|
(114)
|
(141)
|
(204)
|
(237)
|
(278)
|
(387)
|
(381)
|
(469)
|
(478)
|
(378)
|
(386)
|
(271)
|
(270)
|
(298)
|
(258)
|
(251)
|
(265)
|
(247)
|
(274)
|
(246)
|
25
|
75
|
77
|
88
|
(94)
|
(54)
|
(53)
|
(84)
|
(119)
|
(162)
|
|
Change in Working Capital |
(448)
|
(571)
|
(585)
|
(590)
|
(580)
|
(444)
|
(398)
|
(453)
|
(483)
|
(631)
|
(737)
|
(718)
|
(761)
|
(749)
|
(813)
|
(817)
|
(744)
|
(698)
|
(694)
|
(761)
|
(768)
|
(682)
|
(517)
|
(437)
|
(512)
|
(704)
|
(922)
|
(942)
|
(1 091)
|
(961)
|
(879)
|
(880)
|
(782)
|
(899)
|
(830)
|
(893)
|
(884)
|
(810)
|
(887)
|
(891)
|
(913)
|
|
Cash from Operating Activities |
116
N/A
|
81
-30%
|
13
-84%
|
(23)
N/A
|
(46)
-104%
|
17
N/A
|
204
+1 127%
|
241
+18%
|
250
+4%
|
217
-13%
|
100
-54%
|
167
+67%
|
222
+33%
|
406
+83%
|
521
+28%
|
774
+49%
|
1 269
+64%
|
1 462
+15%
|
1 521
+4%
|
1 306
-14%
|
952
-27%
|
793
-17%
|
871
+10%
|
840
-4%
|
631
-25%
|
666
+5%
|
603
-9%
|
839
+39%
|
1 020
+22%
|
635
-38%
|
354
-44%
|
369
+4%
|
431
+17%
|
515
+20%
|
756
+47%
|
425
-44%
|
260
-39%
|
355
+36%
|
322
-9%
|
369
+15%
|
462
+25%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(186)
|
(232)
|
(295)
|
(321)
|
(279)
|
(288)
|
(279)
|
(340)
|
(398)
|
(480)
|
(483)
|
(477)
|
(462)
|
(416)
|
(397)
|
(372)
|
(357)
|
(482)
|
(475)
|
(437)
|
(413)
|
(227)
|
(230)
|
(743)
|
(849)
|
(1 257)
|
(1 612)
|
(1 570)
|
(1 907)
|
(2 206)
|
(2 036)
|
(1 830)
|
(1 430)
|
(733)
|
(589)
|
(375)
|
(360)
|
(336)
|
(257)
|
(242)
|
(216)
|
|
Other Items |
121
|
234
|
171
|
207
|
119
|
27
|
(69)
|
(710)
|
(960)
|
(824)
|
(334)
|
142
|
536
|
459
|
217
|
308
|
217
|
12
|
(144)
|
(47)
|
(75)
|
51
|
296
|
322
|
345
|
391
|
112
|
26
|
69
|
189
|
288
|
363
|
385
|
131
|
139
|
50
|
13
|
(227)
|
(298)
|
(280)
|
(331)
|
|
Cash from Investing Activities |
(65)
N/A
|
2
N/A
|
(123)
N/A
|
(114)
+8%
|
(160)
-41%
|
(261)
-63%
|
(348)
-33%
|
(1 050)
-202%
|
(1 358)
-29%
|
(1 304)
+4%
|
(817)
+37%
|
(335)
+59%
|
74
N/A
|
43
-41%
|
(181)
N/A
|
(64)
+65%
|
(141)
-120%
|
(470)
-234%
|
(619)
-32%
|
(484)
+22%
|
(489)
-1%
|
(176)
+64%
|
66
N/A
|
(421)
N/A
|
(504)
-20%
|
(866)
-72%
|
(1 500)
-73%
|
(1 544)
-3%
|
(1 839)
-19%
|
(2 017)
-10%
|
(1 748)
+13%
|
(1 467)
+16%
|
(1 044)
+29%
|
(603)
+42%
|
(450)
+25%
|
(325)
+28%
|
(347)
-7%
|
(564)
-63%
|
(555)
+2%
|
(522)
+6%
|
(547)
-5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(33)
|
(339)
|
(174)
|
77
|
106
|
85
|
258
|
370
|
286
|
265
|
198
|
(136)
|
(196)
|
(465)
|
(678)
|
(507)
|
(483)
|
(197)
|
(152)
|
(161)
|
(75)
|
(52)
|
26
|
500
|
661
|
720
|
771
|
302
|
284
|
649
|
681
|
677
|
534
|
(334)
|
(445)
|
269
|
250
|
(654)
|
(687)
|
(1 401)
|
(1 382)
|
|
Cash Paid for Dividends |
(21)
|
(18)
|
(17)
|
(13)
|
(31)
|
(32)
|
(36)
|
(68)
|
(55)
|
(56)
|
(58)
|
(47)
|
(46)
|
(43)
|
(38)
|
(78)
|
(75)
|
(70)
|
(70)
|
(275)
|
(272)
|
(273)
|
(270)
|
(4)
|
(8)
|
(15)
|
(21)
|
(74)
|
(77)
|
(80)
|
(86)
|
(42)
|
(183)
|
(318)
|
(314)
|
(429)
|
(293)
|
(156)
|
(151)
|
(25)
|
(74)
|
|
Other |
(24)
|
1 459
|
1 348
|
1 180
|
1 195
|
192
|
163
|
160
|
158
|
(16)
|
(13)
|
(11)
|
(10)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(5)
|
(8)
|
69
|
66
|
5 039
|
4 988
|
4 871
|
4 851
|
(154)
|
(118)
|
(81)
|
(60)
|
(22)
|
(9)
|
|
Cash from Financing Activities |
(77)
N/A
|
1 102
N/A
|
1 157
+5%
|
1 243
+7%
|
1 270
+2%
|
246
-81%
|
385
+57%
|
463
+20%
|
389
-16%
|
194
-50%
|
128
-34%
|
(194)
N/A
|
(252)
-30%
|
(508)
-102%
|
(716)
-41%
|
(588)
+18%
|
(559)
+5%
|
(268)
+52%
|
(221)
+18%
|
(434)
-97%
|
(345)
+21%
|
(325)
+6%
|
(244)
+25%
|
496
N/A
|
653
+32%
|
705
+8%
|
749
+6%
|
222
-70%
|
199
-10%
|
638
+221%
|
662
+4%
|
5 674
+757%
|
5 340
-6%
|
4 220
-21%
|
4 093
-3%
|
(314)
N/A
|
(162)
+48%
|
(891)
-449%
|
(898)
-1%
|
(1 449)
-61%
|
(1 465)
-1%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
2
|
3
|
2
|
3
|
0
|
(2)
|
(2)
|
(4)
|
(1)
|
3
|
9
|
7
|
7
|
6
|
(0)
|
5
|
3
|
(1)
|
(3)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
3
|
7
|
7
|
6
|
11
|
6
|
4
|
6
|
(2)
|
(6)
|
|
Net Change in Cash |
(26)
N/A
|
1 184
N/A
|
1 046
-12%
|
1 106
+6%
|
1 062
-4%
|
2
-100%
|
240
+10 818%
|
(344)
N/A
|
(716)
-108%
|
(891)
-25%
|
(586)
+34%
|
(361)
+38%
|
43
N/A
|
(61)
N/A
|
(380)
-520%
|
122
N/A
|
573
+371%
|
732
+28%
|
688
-6%
|
394
-43%
|
125
-68%
|
292
+134%
|
698
+139%
|
918
+32%
|
779
-15%
|
501
-36%
|
(154)
N/A
|
(488)
-218%
|
(624)
-28%
|
(746)
-20%
|
(734)
+2%
|
4 580
N/A
|
4 733
+3%
|
4 139
-13%
|
4 405
+6%
|
(203)
N/A
|
(243)
-20%
|
(1 096)
-351%
|
(1 125)
-3%
|
(1 604)
-43%
|
(1 556)
+3%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(70)
N/A
|
(151)
-117%
|
(282)
-87%
|
(344)
-22%
|
(325)
+5%
|
(271)
+17%
|
(75)
+72%
|
(99)
-32%
|
(148)
-50%
|
(263)
-78%
|
(383)
-46%
|
(310)
+19%
|
(240)
+23%
|
(10)
+96%
|
123
N/A
|
402
+227%
|
912
+127%
|
980
+7%
|
1 046
+7%
|
869
-17%
|
539
-38%
|
566
+5%
|
641
+13%
|
97
-85%
|
(218)
N/A
|
(591)
-171%
|
(1 009)
-71%
|
(731)
+28%
|
(887)
-21%
|
(1 571)
-77%
|
(1 682)
-7%
|
(1 461)
+13%
|
(999)
+32%
|
(218)
+78%
|
168
N/A
|
50
-70%
|
(100)
N/A
|
18
N/A
|
65
+253%
|
127
+95%
|
247
+94%
|