Changjiang Securities Co Ltd
SZSE:000783
Cash Flow Statement
Cash Flow Statement
Changjiang Securities 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 |
(492)
|
(547)
|
(633)
|
(888)
|
(1 094)
|
(1 624)
|
(1 643)
|
(1 585)
|
(1 440)
|
(1 064)
|
(917)
|
(861)
|
(910)
|
(829)
|
(818)
|
(827)
|
(762)
|
(687)
|
(668)
|
(305)
|
(892)
|
(826)
|
(1 150)
|
(1 781)
|
(1 264)
|
(1 421)
|
(1 606)
|
(1 598)
|
(1 634)
|
(1 635)
|
(1 308)
|
(1 146)
|
(1 015)
|
(1 041)
|
(848)
|
(785)
|
(725)
|
(711)
|
(737)
|
(578)
|
(582)
|
|
Change in Working Capital |
(5 843)
|
(14 304)
|
(22 883)
|
(30 738)
|
(11 201)
|
(11 551)
|
3 866
|
11 304
|
(6 585)
|
116
|
(4 489)
|
(3 012)
|
(2 315)
|
617
|
(725)
|
6 168
|
8 241
|
7 481
|
(3 505)
|
(10 930)
|
(6 204)
|
(10 136)
|
(5 927)
|
(14 695)
|
(26 427)
|
(24 273)
|
(26 863)
|
(22 308)
|
(12 841)
|
(16 450)
|
(8 511)
|
(2 910)
|
(3 632)
|
3 327
|
(6 738)
|
(6 561)
|
(5 676)
|
(16 273)
|
10 621
|
16 845
|
14 312
|
|
Cash from Operating Activities |
5 321
N/A
|
10 924
+105%
|
8 186
-25%
|
28 259
+245%
|
21 480
-24%
|
1 307
-94%
|
4 812
+268%
|
(16 897)
N/A
|
(31 991)
-89%
|
(13 727)
+57%
|
(20 779)
-51%
|
(28 975)
-39%
|
(8 496)
+71%
|
(17 638)
-108%
|
(12 655)
+28%
|
6 051
N/A
|
4 987
-18%
|
11 549
+132%
|
17 751
+54%
|
3 244
-82%
|
(1 457)
N/A
|
2 722
N/A
|
228
-92%
|
1 636
+618%
|
805
-51%
|
(4 499)
N/A
|
(8 093)
-80%
|
(7 150)
+12%
|
8 640
N/A
|
9 001
+4%
|
12 892
+43%
|
17 280
+34%
|
1 326
-92%
|
2 322
+75%
|
2 918
+26%
|
2 124
-27%
|
5 890
+177%
|
4 670
-21%
|
5 066
+8%
|
7 363
+45%
|
23 595
+220%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(101)
|
(105)
|
(122)
|
(132)
|
(160)
|
(193)
|
(193)
|
(188)
|
(193)
|
(181)
|
(193)
|
(222)
|
(260)
|
(266)
|
(257)
|
(226)
|
(176)
|
(158)
|
(150)
|
0
|
(182)
|
(179)
|
(185)
|
(228)
|
(166)
|
(167)
|
(192)
|
(175)
|
(1 105)
|
(1 143)
|
(1 161)
|
(1 189)
|
(277)
|
(241)
|
(243)
|
(258)
|
(269)
|
(254)
|
(298)
|
(262)
|
(227)
|
|
Other Items |
139
|
77
|
(50)
|
(56)
|
(247)
|
(459)
|
(575)
|
(826)
|
(762)
|
(1 546)
|
258
|
1 281
|
1 319
|
2 099
|
779
|
729
|
858
|
1 496
|
1 278
|
657
|
518
|
480
|
497
|
399
|
209
|
(126)
|
(220)
|
(69)
|
(154)
|
480
|
293
|
137
|
(253)
|
(1 270)
|
(1 100)
|
(1 226)
|
(735)
|
(185)
|
(68)
|
132
|
(48)
|
|
Cash from Investing Activities |
38
N/A
|
(28)
N/A
|
(171)
-511%
|
(188)
-10%
|
(408)
-117%
|
(652)
-60%
|
(769)
-18%
|
(1 014)
-32%
|
(954)
+6%
|
(1 727)
-81%
|
65
N/A
|
1 059
+1 529%
|
1 059
N/A
|
1 833
+73%
|
522
-72%
|
503
-4%
|
682
+36%
|
1 338
+96%
|
1 129
-16%
|
569
-50%
|
365
-36%
|
300
-18%
|
339
+13%
|
170
-50%
|
42
-75%
|
(293)
N/A
|
(412)
-41%
|
(245)
+41%
|
(1 259)
-414%
|
(663)
+47%
|
(867)
-31%
|
(1 053)
-21%
|
(530)
+50%
|
(1 511)
-185%
|
(1 343)
+11%
|
(1 485)
-11%
|
(1 004)
+32%
|
(440)
+56%
|
(366)
+17%
|
(129)
+65%
|
(275)
-113%
|
|
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
|
1 999
|
|
Net Issuance of Debt |
217
|
3 438
|
15 642
|
19 396
|
17 018
|
13 666
|
2 077
|
(3 665)
|
4 403
|
4 926
|
7 350
|
13 201
|
6 033
|
9 970
|
13 638
|
(1 520)
|
(2 237)
|
(6 900)
|
(7 475)
|
0
|
11 883
|
5 243
|
8 379
|
8 785
|
7 506
|
9 838
|
11 090
|
12 525
|
5 964
|
3 166
|
(952)
|
(3 468)
|
(337)
|
11
|
(2 842)
|
(2 065)
|
(8 705)
|
(2 751)
|
(7 152)
|
(10 554)
|
(10 206)
|
|
Cash Paid for Dividends |
(689)
|
(688)
|
(660)
|
(1 470)
|
(882)
|
(1 150)
|
(1 224)
|
(2 537)
|
(2 572)
|
(2 676)
|
(2 817)
|
(2 054)
|
(2 087)
|
(2 047)
|
(2 067)
|
(1 507)
|
(2 454)
|
(2 593)
|
(2 539)
|
0
|
(1 452)
|
(1 031)
|
(1 459)
|
(2 616)
|
(2 132)
|
(2 104)
|
(2 072)
|
(1 246)
|
(2 275)
|
(2 343)
|
(2 556)
|
(2 435)
|
(3 270)
|
(3 141)
|
(3 106)
|
(3 115)
|
(2 156)
|
(2 106)
|
(2 264)
|
(2 932)
|
(2 123)
|
|
Other |
0
|
4
|
4
|
3
|
199
|
195
|
0
|
196
|
8 284
|
8 283
|
8 330
|
8 330
|
46
|
37
|
15
|
9
|
9
|
19
|
(6)
|
2 969
|
(1)
|
(6)
|
(6)
|
(2 978)
|
(8)
|
(3)
|
(40)
|
(84)
|
(129)
|
(171)
|
(185)
|
(177)
|
(182)
|
(191)
|
2 308
|
2 306
|
2 306
|
2 303
|
1 805
|
1 801
|
(198)
|
|
Cash from Financing Activities |
(472)
N/A
|
2 754
N/A
|
14 985
+444%
|
17 929
+20%
|
16 334
-9%
|
12 711
-22%
|
1 048
-92%
|
(6 006)
N/A
|
10 115
N/A
|
10 533
+4%
|
12 863
+22%
|
19 477
+51%
|
3 991
-80%
|
7 960
+99%
|
11 586
+46%
|
(3 018)
N/A
|
(4 680)
-55%
|
(9 473)
-102%
|
(10 019)
-6%
|
(1 612)
+84%
|
6 466
N/A
|
4 206
-35%
|
2 950
-30%
|
3 191
+8%
|
5 366
+68%
|
7 731
+44%
|
8 978
+16%
|
11 195
+25%
|
3 560
-68%
|
652
-82%
|
(3 693)
N/A
|
(6 080)
-65%
|
(3 789)
+38%
|
(3 321)
+12%
|
(3 639)
-10%
|
(2 875)
+21%
|
(8 554)
-198%
|
(2 554)
+70%
|
(7 611)
-198%
|
(11 685)
-54%
|
(10 528)
+10%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
2
|
2
|
1
|
15
|
18
|
11
|
29
|
20
|
39
|
42
|
10
|
(7)
|
(41)
|
(64)
|
(16)
|
26
|
33
|
45
|
29
|
18
|
9
|
52
|
33
|
(39)
|
(85)
|
(107)
|
(127)
|
(71)
|
(35)
|
(50)
|
11
|
34
|
50
|
50
|
29
|
4
|
6
|
14
|
(4)
|
(7)
|
|
Net Change in Cash |
4 886
N/A
|
13 652
+179%
|
23 002
+68%
|
46 001
+100%
|
37 421
-19%
|
13 384
-64%
|
5 102
-62%
|
(23 888)
N/A
|
(22 810)
+5%
|
(4 882)
+79%
|
(7 809)
-60%
|
(8 429)
-8%
|
(3 453)
+59%
|
(7 886)
-128%
|
(611)
+92%
|
3 520
N/A
|
1 015
-71%
|
3 447
+240%
|
8 906
+158%
|
2 230
-75%
|
5 392
+142%
|
7 237
+34%
|
3 569
-51%
|
5 030
+41%
|
6 174
+23%
|
2 854
-54%
|
366
-87%
|
3 673
+904%
|
10 871
+196%
|
8 954
-18%
|
8 282
-8%
|
10 158
+23%
|
(2 959)
N/A
|
(2 461)
+17%
|
(2 015)
+18%
|
(2 206)
-9%
|
(3 666)
-66%
|
1 681
N/A
|
(2 897)
N/A
|
(4 454)
-54%
|
12 785
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
5 220
N/A
|
10 819
+107%
|
8 064
-25%
|
28 127
+249%
|
21 320
-24%
|
1 114
-95%
|
4 619
+315%
|
(17 085)
N/A
|
(32 184)
-88%
|
(13 908)
+57%
|
(20 972)
-51%
|
(29 197)
-39%
|
(8 756)
+70%
|
(17 904)
-104%
|
(12 912)
+28%
|
5 825
N/A
|
4 811
-17%
|
11 391
+137%
|
17 601
+55%
|
3 244
-82%
|
(1 639)
N/A
|
2 543
N/A
|
43
-98%
|
1 408
+3 174%
|
639
-55%
|
(4 666)
N/A
|
(8 285)
-78%
|
(7 325)
+12%
|
7 535
N/A
|
7 858
+4%
|
11 732
+49%
|
16 090
+37%
|
1 049
-93%
|
2 081
+98%
|
2 675
+29%
|
1 866
-30%
|
5 620
+201%
|
4 416
-21%
|
4 768
+8%
|
7 101
+49%
|
23 368
+229%
|