CHENG DE LOLO Co Ltd
SZSE:000848
Cash Flow Statement
Cash Flow Statement
CHENG DE LOLO Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(75)
|
(69)
|
(107)
|
(107)
|
(124)
|
(152)
|
(141)
|
(146)
|
(114)
|
(143)
|
(140)
|
(130)
|
(229)
|
(151)
|
(164)
|
(164)
|
(146)
|
(145)
|
(143)
|
(150)
|
(138)
|
(130)
|
(119)
|
(131)
|
(191)
|
(194)
|
(192)
|
(184)
|
(122)
|
(160)
|
(184)
|
(164)
|
(168)
|
(220)
|
(217)
|
(222)
|
(346)
|
(271)
|
(285)
|
(319)
|
(329)
|
(344)
|
(352)
|
(354)
|
(346)
|
(351)
|
(330)
|
(344)
|
(385)
|
(380)
|
(383)
|
(380)
|
(302)
|
(304)
|
(313)
|
(333)
|
(345)
|
(359)
|
(354)
|
(334)
|
(299)
|
(325)
|
(322)
|
(325)
|
(324)
|
(307)
|
(293)
|
(292)
|
(280)
|
(318)
|
(343)
|
(350)
|
(356)
|
(367)
|
(365)
|
(366)
|
(405)
|
(382)
|
(390)
|
(381)
|
(370)
|
(371)
|
(349)
|
(362)
|
(394)
|
(347)
|
(346)
|
|
| Change in Working Capital |
(201)
|
(225)
|
(243)
|
(236)
|
(69)
|
23
|
34
|
189
|
(298)
|
(223)
|
(255)
|
(92)
|
(188)
|
(182)
|
(179)
|
(189)
|
(152)
|
(168)
|
(166)
|
(194)
|
(184)
|
(179)
|
(195)
|
(198)
|
(212)
|
(259)
|
(403)
|
(274)
|
(270)
|
(255)
|
(113)
|
(264)
|
(279)
|
(301)
|
(327)
|
(425)
|
(416)
|
(435)
|
(459)
|
(567)
|
(513)
|
(532)
|
(543)
|
(512)
|
(551)
|
(581)
|
(585)
|
(545)
|
(548)
|
(501)
|
(487)
|
(487)
|
(441)
|
(434)
|
(399)
|
(404)
|
(474)
|
(539)
|
(570)
|
(587)
|
(576)
|
(558)
|
(536)
|
(506)
|
(457)
|
(415)
|
(403)
|
(332)
|
(336)
|
(319)
|
(371)
|
(415)
|
(398)
|
(418)
|
(406)
|
(401)
|
(411)
|
(425)
|
(412)
|
(432)
|
(427)
|
(438)
|
(421)
|
(441)
|
(438)
|
(445)
|
(482)
|
|
| Cash from Operating Activities |
80
N/A
|
52
-35%
|
86
+65%
|
245
+185%
|
93
-62%
|
241
+160%
|
227
-6%
|
105
-54%
|
146
+39%
|
128
-12%
|
234
+83%
|
313
+34%
|
271
-13%
|
198
-27%
|
261
+32%
|
139
-47%
|
211
+52%
|
231
+9%
|
209
-9%
|
168
-20%
|
214
+28%
|
227
+6%
|
299
+32%
|
290
-3%
|
360
+24%
|
229
-36%
|
337
+47%
|
317
-6%
|
246
-22%
|
244
-1%
|
89
-63%
|
332
+272%
|
254
-24%
|
235
-8%
|
330
+41%
|
327
-1%
|
457
+40%
|
391
-14%
|
335
-14%
|
314
-6%
|
309
-2%
|
425
+38%
|
409
-4%
|
330
-19%
|
456
+38%
|
468
+2%
|
558
+19%
|
796
+43%
|
536
-33%
|
583
+9%
|
573
-2%
|
832
+45%
|
424
-49%
|
489
+16%
|
585
+20%
|
149
-75%
|
594
+299%
|
507
-15%
|
384
-24%
|
523
+36%
|
390
-25%
|
463
+19%
|
493
+6%
|
675
+37%
|
616
-9%
|
552
-10%
|
540
-2%
|
379
-30%
|
665
+76%
|
694
+4%
|
625
-10%
|
688
+10%
|
648
-6%
|
589
-9%
|
544
-8%
|
616
+13%
|
611
-1%
|
650
+6%
|
640
-2%
|
627
-2%
|
613
-2%
|
541
-12%
|
627
+16%
|
630
+1%
|
577
-8%
|
647
+12%
|
767
+19%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(9)
|
(10)
|
(11)
|
(7)
|
(8)
|
(12)
|
(12)
|
(11)
|
(5)
|
(3)
|
(4)
|
(6)
|
(3)
|
(5)
|
(7)
|
(11)
|
(11)
|
(7)
|
(6)
|
(2)
|
(10)
|
(20)
|
(27)
|
(29)
|
(29)
|
(13)
|
(48)
|
(45)
|
(38)
|
(83)
|
(60)
|
(74)
|
(120)
|
(168)
|
(156)
|
(150)
|
(103)
|
(24)
|
(23)
|
(19)
|
(27)
|
(25)
|
(30)
|
(41)
|
(37)
|
(48)
|
(53)
|
(47)
|
(44)
|
(31)
|
(15)
|
(9)
|
(12)
|
(15)
|
(14)
|
(14)
|
(10)
|
(10)
|
(12)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(15)
|
(15)
|
(16)
|
(16)
|
(9)
|
(13)
|
0
|
(19)
|
(31)
|
(50)
|
(77)
|
(134)
|
(191)
|
(199)
|
(227)
|
(217)
|
(215)
|
(245)
|
(207)
|
(192)
|
|
| Other Items |
(17)
|
(16)
|
(17)
|
(17)
|
1
|
0
|
2
|
7
|
1
|
(0)
|
(5)
|
(240)
|
(240)
|
(315)
|
(315)
|
(67)
|
(66)
|
9
|
9
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
0
|
(1)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
1
|
0
|
0
|
(3)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(27)
N/A
|
(25)
+6%
|
(27)
-7%
|
(28)
-3%
|
(6)
+77%
|
(8)
-32%
|
(11)
-29%
|
(5)
+50%
|
(10)
-92%
|
(5)
+51%
|
(9)
-72%
|
(244)
-2 737%
|
(245)
0%
|
(318)
-30%
|
(320)
-1%
|
(73)
+77%
|
(78)
-6%
|
(2)
+97%
|
3
N/A
|
(4)
N/A
|
(1)
+86%
|
(9)
-1 367%
|
(18)
-107%
|
(25)
-40%
|
(27)
-5%
|
(27)
-1%
|
(10)
+63%
|
(44)
-343%
|
(41)
+6%
|
(33)
+20%
|
(77)
-133%
|
(60)
+22%
|
(75)
-24%
|
(122)
-64%
|
(172)
-40%
|
(156)
+9%
|
(150)
+4%
|
(103)
+31%
|
(24)
+77%
|
(23)
+2%
|
(19)
+17%
|
(27)
-37%
|
(25)
+5%
|
(30)
-17%
|
(41)
-39%
|
(37)
+10%
|
(47)
-28%
|
(53)
-11%
|
(46)
+12%
|
(43)
+7%
|
(37)
+14%
|
(21)
+43%
|
(15)
+28%
|
(18)
-19%
|
(14)
+25%
|
(14)
+1%
|
(13)
+6%
|
(9)
+27%
|
(10)
-5%
|
(12)
-20%
|
(8)
+29%
|
(8)
+7%
|
(7)
+8%
|
(9)
-21%
|
(9)
+2%
|
(9)
-2%
|
(11)
-28%
|
(15)
-32%
|
(14)
+1%
|
(16)
-10%
|
(15)
+2%
|
(8)
+50%
|
(11)
-48%
|
(2)
+79%
|
(14)
-463%
|
(31)
-128%
|
(46)
-48%
|
(80)
-73%
|
(133)
-66%
|
(190)
-43%
|
(198)
-4%
|
(227)
-14%
|
(217)
+4%
|
(215)
+1%
|
(245)
-14%
|
(207)
+16%
|
(192)
+7%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
156
|
156
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
47
|
33
|
0
|
(64)
|
5
|
(85)
|
(54)
|
(60)
|
44
|
159
|
(40)
|
(8)
|
(8)
|
(77)
|
(75)
|
(100)
|
(100)
|
(110)
|
35
|
(100)
|
(150)
|
(135)
|
(85)
|
(50)
|
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
|
156
|
206
|
450
|
495
|
|
| Cash Paid for Dividends |
(16)
|
(20)
|
(72)
|
(70)
|
(65)
|
(64)
|
(40)
|
(46)
|
(41)
|
(19)
|
(12)
|
(20)
|
(29)
|
(43)
|
(42)
|
(44)
|
(38)
|
(102)
|
(110)
|
(92)
|
(91)
|
(77)
|
(67)
|
(80)
|
0
|
0
|
(73)
|
(79)
|
0
|
(250)
|
(192)
|
(183)
|
0
|
0
|
(183)
|
(183)
|
0
|
(183)
|
(123)
|
(126)
|
0
|
(271)
|
(153)
|
(141)
|
0
|
(112)
|
(96)
|
(100)
|
0
|
(151)
|
(162)
|
(151)
|
(151)
|
(392)
|
(391)
|
(391)
|
(391)
|
(484)
|
(490)
|
(490)
|
(489)
|
(394)
|
(391)
|
(390)
|
0
|
(192)
|
(195)
|
(196)
|
(196)
|
(278)
|
(273)
|
(273)
|
(273)
|
0
|
(0)
|
(0)
|
0
|
(304)
|
(306)
|
(306)
|
(308)
|
(456)
|
(454)
|
(423)
|
(422)
|
(285)
|
(286)
|
|
| Other |
0
|
2
|
6
|
0
|
0
|
0
|
0
|
0
|
(320)
|
(320)
|
(165)
|
(0)
|
0
|
0
|
(20)
|
(0)
|
(0)
|
(0)
|
(135)
|
(16)
|
(16)
|
(16)
|
(16)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(30)
|
(30)
|
(158)
|
(151)
|
(141)
|
(143)
|
0
|
(6)
|
(202)
|
(201)
|
0
|
0
|
0
|
(2)
|
0
|
154
|
154
|
(34)
|
(60)
|
(216)
|
(216)
|
|
| Cash from Financing Activities |
31
N/A
|
16
-49%
|
(66)
N/A
|
(134)
-104%
|
(60)
+55%
|
(149)
-150%
|
(94)
+37%
|
(106)
-13%
|
(318)
-201%
|
(180)
+44%
|
(217)
-21%
|
(29)
+87%
|
(37)
-28%
|
(120)
-224%
|
(137)
-14%
|
(144)
-6%
|
(138)
+5%
|
(212)
-54%
|
(210)
+1%
|
(209)
+1%
|
(257)
-23%
|
(228)
+11%
|
(168)
+26%
|
(130)
+23%
|
(80)
+39%
|
(7)
+91%
|
(73)
-919%
|
(79)
-8%
|
(79)
N/A
|
(250)
-216%
|
(192)
+23%
|
(183)
+5%
|
0
N/A
|
(12)
N/A
|
(183)
-1 434%
|
(183)
N/A
|
0
N/A
|
(183)
N/A
|
(123)
+33%
|
(126)
-3%
|
0
N/A
|
(271)
N/A
|
(153)
+44%
|
(149)
+2%
|
0
N/A
|
(112)
N/A
|
(96)
+14%
|
(107)
-12%
|
0
N/A
|
(151)
N/A
|
(162)
-7%
|
(151)
+7%
|
(151)
0%
|
(392)
-160%
|
(391)
+0%
|
(391)
0%
|
(391)
+0%
|
(484)
-24%
|
(490)
-1%
|
(490)
+0%
|
(489)
+0%
|
(394)
+19%
|
(391)
+1%
|
(390)
+0%
|
0
N/A
|
(212)
N/A
|
(225)
-6%
|
(226)
0%
|
(354)
-57%
|
(429)
-21%
|
(414)
+4%
|
(416)
0%
|
(287)
+31%
|
(6)
+98%
|
(202)
-3 380%
|
(201)
+0%
|
0
N/A
|
(501)
N/A
|
(307)
+39%
|
(308)
0%
|
(309)
-1%
|
(302)
+2%
|
(300)
+1%
|
(145)
+52%
|
(120)
+17%
|
105
N/A
|
149
+41%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
84
N/A
|
43
-49%
|
(6)
N/A
|
84
N/A
|
27
-68%
|
84
+213%
|
123
+47%
|
(6)
N/A
|
(182)
-3 038%
|
(56)
+69%
|
9
N/A
|
40
+343%
|
(11)
N/A
|
(240)
-2 023%
|
(196)
+18%
|
(79)
+60%
|
(4)
+95%
|
17
N/A
|
2
-89%
|
(45)
N/A
|
(44)
+3%
|
(10)
+77%
|
113
N/A
|
135
+20%
|
254
+89%
|
195
-23%
|
253
+30%
|
194
-24%
|
126
-35%
|
(38)
N/A
|
(180)
-367%
|
90
N/A
|
(3)
N/A
|
100
N/A
|
(25)
N/A
|
(11)
+56%
|
125
N/A
|
106
-15%
|
189
+78%
|
164
-13%
|
163
-1%
|
127
-22%
|
231
+81%
|
151
-35%
|
266
+76%
|
319
+20%
|
415
+30%
|
636
+53%
|
383
-40%
|
390
+2%
|
375
-4%
|
660
+76%
|
257
-61%
|
79
-69%
|
180
+127%
|
(256)
N/A
|
189
N/A
|
14
-93%
|
(116)
N/A
|
22
N/A
|
(108)
N/A
|
61
N/A
|
95
+56%
|
276
+190%
|
217
-21%
|
331
+53%
|
303
-9%
|
138
-54%
|
297
+115%
|
250
-16%
|
196
-22%
|
265
+35%
|
349
+32%
|
581
+66%
|
328
-44%
|
383
+17%
|
364
-5%
|
69
-81%
|
201
+189%
|
130
-35%
|
105
-19%
|
12
-88%
|
111
+806%
|
270
+145%
|
212
-22%
|
546
+158%
|
724
+33%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
70
N/A
|
43
-38%
|
76
+75%
|
234
+209%
|
86
-63%
|
233
+171%
|
215
-8%
|
93
-57%
|
135
+45%
|
123
-9%
|
231
+87%
|
309
+34%
|
266
-14%
|
195
-27%
|
256
+31%
|
132
-48%
|
200
+51%
|
219
+10%
|
203
-8%
|
162
-20%
|
212
+31%
|
216
+2%
|
279
+29%
|
263
-6%
|
331
+26%
|
200
-40%
|
324
+62%
|
269
-17%
|
201
-25%
|
206
+3%
|
7
-97%
|
272
+4 024%
|
180
-34%
|
114
-36%
|
162
+42%
|
172
+6%
|
308
+79%
|
288
-6%
|
311
+8%
|
291
-7%
|
289
0%
|
398
+38%
|
384
-4%
|
300
-22%
|
415
+38%
|
431
+4%
|
510
+19%
|
743
+46%
|
489
-34%
|
540
+10%
|
543
+1%
|
817
+51%
|
415
-49%
|
478
+15%
|
570
+19%
|
134
-76%
|
580
+331%
|
497
-14%
|
374
-25%
|
511
+37%
|
381
-25%
|
455
+19%
|
486
+7%
|
666
+37%
|
607
-9%
|
543
-10%
|
529
-3%
|
364
-31%
|
651
+79%
|
678
+4%
|
609
-10%
|
679
+11%
|
635
-6%
|
589
-7%
|
525
-11%
|
584
+11%
|
561
-4%
|
573
+2%
|
506
-12%
|
436
-14%
|
414
-5%
|
314
-24%
|
411
+31%
|
415
+1%
|
332
-20%
|
440
+33%
|
575
+31%
|
|