Shandong Link Science and Technology Co Ltd
SZSE:001207
Cash Flow Statement
Cash Flow Statement
Shandong Link Science and Technology Co Ltd
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | 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
|
8
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(25)
|
(31)
|
(46)
|
(53)
|
(55)
|
(56)
|
(47)
|
(42)
|
(34)
|
(37)
|
(36)
|
(41)
|
(21)
|
(29)
|
(88)
|
(71)
|
(95)
|
(95)
|
|
| Change in Working Capital |
(68)
|
(77)
|
(77)
|
(88)
|
(51)
|
(45)
|
(31)
|
(28)
|
(46)
|
(49)
|
(54)
|
(52)
|
(5)
|
(10)
|
(84)
|
(66)
|
(94)
|
(96)
|
|
| Cash from Operating Activities |
55
N/A
|
48
-12%
|
69
+43%
|
29
-58%
|
30
+4%
|
18
-40%
|
51
+182%
|
39
-24%
|
55
+41%
|
59
+8%
|
73
+24%
|
121
+65%
|
49
-60%
|
31
-36%
|
200
+544%
|
205
+2%
|
302
+47%
|
417
+38%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(30)
|
(27)
|
(31)
|
(99)
|
(65)
|
(63)
|
(86)
|
(61)
|
(89)
|
(91)
|
(107)
|
(81)
|
20
|
11
|
(57)
|
(4)
|
(31)
|
(21)
|
|
| Other Items |
1
|
17
|
1
|
(35)
|
2
|
(32)
|
(108)
|
(61)
|
(13)
|
(27)
|
91
|
98
|
6
|
10
|
3
|
2
|
2
|
(238)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(10)
+67%
|
(31)
-215%
|
(134)
-338%
|
(63)
+53%
|
(95)
-50%
|
(194)
-104%
|
(122)
+37%
|
(102)
+16%
|
(118)
-16%
|
(16)
+86%
|
17
N/A
|
27
+53%
|
21
-21%
|
(54)
N/A
|
(2)
+96%
|
(28)
-1 374%
|
(258)
-808%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
298
|
|
| Net Issuance of Debt |
(32)
|
0
|
(156)
|
(120)
|
(122)
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
(30)
|
(42)
|
(46)
|
(102)
|
(111)
|
(176)
|
|
| Cash Paid for Dividends |
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(92)
|
(92)
|
(92)
|
(129)
|
(37)
|
(37)
|
(64)
|
(65)
|
(122)
|
(149)
|
(85)
|
(85)
|
|
| Other |
(0)
|
(3)
|
610
|
594
|
597
|
619
|
4
|
22
|
21
|
(0)
|
266
|
265
|
(305)
|
(314)
|
(56)
|
(338)
|
(48)
|
(66)
|
|
| Cash from Financing Activities |
(32)
N/A
|
(38)
-20%
|
451
N/A
|
471
+4%
|
472
+0%
|
494
+5%
|
(88)
N/A
|
(70)
+20%
|
(71)
-2%
|
(129)
-81%
|
244
N/A
|
243
0%
|
(399)
N/A
|
(421)
-6%
|
(224)
+47%
|
(588)
-162%
|
(245)
+58%
|
(29)
+88%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Net Change in Cash |
(7)
N/A
|
(0)
+94%
|
489
N/A
|
366
-25%
|
439
+20%
|
418
-5%
|
(230)
N/A
|
(152)
+34%
|
(118)
+22%
|
(187)
-59%
|
301
N/A
|
381
+27%
|
(323)
N/A
|
(368)
-14%
|
(77)
+79%
|
(384)
-399%
|
30
N/A
|
130
+339%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
24
N/A
|
21
-13%
|
37
+77%
|
(70)
N/A
|
(35)
+50%
|
(45)
-31%
|
(35)
+23%
|
(22)
+39%
|
(34)
-57%
|
(31)
+8%
|
(33)
-6%
|
41
N/A
|
69
+69%
|
42
-39%
|
144
+241%
|
201
+40%
|
271
+35%
|
396
+46%
|
|