Guanfu Holdings Co Ltd
SZSE:002102
Cash Flow Statement
Cash Flow Statement
Guanfu Holdings Co Ltd
| 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 |
(33)
|
(37)
|
(45)
|
(51)
|
(59)
|
(65)
|
(60)
|
(54)
|
(55)
|
(60)
|
(62)
|
(63)
|
(66)
|
(60)
|
(70)
|
(66)
|
(46)
|
(40)
|
(30)
|
(35)
|
(45)
|
(44)
|
(39)
|
(41)
|
(50)
|
(59)
|
(65)
|
(48)
|
(56)
|
(46)
|
(38)
|
(53)
|
(28)
|
(39)
|
(39)
|
(82)
|
(67)
|
(55)
|
(79)
|
(50)
|
(57)
|
(53)
|
(86)
|
(72)
|
(35)
|
(28)
|
(12)
|
(29)
|
(57)
|
(65)
|
(24)
|
(65)
|
(119)
|
(116)
|
(89)
|
(113)
|
(60)
|
(88)
|
(136)
|
(62)
|
(62)
|
(71)
|
(80)
|
(86)
|
(93)
|
(67)
|
(35)
|
(36)
|
(12)
|
(11)
|
(41)
|
(25)
|
(63)
|
(63)
|
(42)
|
(20)
|
|
| Change in Working Capital |
(11)
|
(49)
|
(61)
|
(58)
|
(17)
|
21
|
19
|
4
|
70
|
110
|
(1)
|
311
|
(100)
|
(151)
|
(40)
|
(351)
|
(143)
|
(132)
|
(139)
|
(104)
|
(235)
|
(182)
|
(269)
|
(225)
|
(348)
|
(355)
|
(433)
|
(586)
|
(236)
|
(267)
|
(212)
|
(111)
|
(184)
|
(183)
|
(205)
|
(227)
|
(578)
|
(582)
|
(437)
|
(471)
|
(133)
|
(98)
|
(228)
|
(247)
|
(339)
|
(434)
|
(517)
|
(372)
|
(457)
|
(478)
|
(43)
|
(398)
|
(543)
|
(703)
|
(638)
|
(545)
|
(1 156)
|
(1 026)
|
(1 272)
|
(866)
|
(831)
|
(726)
|
(974)
|
(1 202)
|
(1 312)
|
(1 351)
|
(1 393)
|
(1 765)
|
(1 624)
|
(1 579)
|
(1 467)
|
(1 223)
|
(2 583)
|
(2 707)
|
(2 450)
|
(1 488)
|
|
| Cash from Operating Activities |
36
N/A
|
(11)
N/A
|
(7)
+33%
|
16
N/A
|
25
+56%
|
74
+200%
|
87
+17%
|
22
-75%
|
(20)
N/A
|
(7)
+65%
|
(38)
-465%
|
21
N/A
|
92
+342%
|
95
+3%
|
80
-15%
|
43
-46%
|
(86)
N/A
|
(203)
-137%
|
(86)
+58%
|
(2)
+98%
|
(131)
-6 811%
|
(9)
+93%
|
(148)
-1 495%
|
(227)
-53%
|
15
N/A
|
5
-70%
|
112
+2 333%
|
(42)
N/A
|
50
N/A
|
(181)
N/A
|
(120)
+34%
|
(80)
+34%
|
(168)
-110%
|
158
N/A
|
58
-63%
|
164
+182%
|
68
-58%
|
(119)
N/A
|
(36)
+69%
|
(36)
+2%
|
16
N/A
|
94
+497%
|
(190)
N/A
|
(308)
-62%
|
333
N/A
|
285
-15%
|
645
+127%
|
975
+51%
|
179
-82%
|
74
-59%
|
146
+97%
|
166
+14%
|
932
+461%
|
1 272
+37%
|
1 898
+49%
|
1 607
-15%
|
1 096
-32%
|
830
-24%
|
116
-86%
|
141
+21%
|
240
+71%
|
356
+48%
|
9
-98%
|
(33)
N/A
|
(739)
-2 107%
|
(900)
-22%
|
(992)
-10%
|
(838)
+15%
|
813
N/A
|
575
-29%
|
1 411
+145%
|
1 235
-12%
|
92
-93%
|
638
+593%
|
117
-82%
|
91
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(129)
|
(127)
|
(133)
|
(124)
|
(162)
|
(179)
|
(147)
|
(144)
|
(108)
|
(71)
|
(58)
|
(39)
|
(39)
|
(39)
|
(72)
|
(41)
|
(133)
|
(142)
|
(143)
|
(184)
|
(46)
|
(34)
|
(15)
|
(15)
|
(59)
|
(67)
|
(83)
|
(47)
|
(38)
|
(33)
|
1
|
(34)
|
(20)
|
(25)
|
(40)
|
(78)
|
(131)
|
(155)
|
(260)
|
(242)
|
(338)
|
(373)
|
(268)
|
(294)
|
(380)
|
(337)
|
(344)
|
(352)
|
(150)
|
(199)
|
(197)
|
(188)
|
(189)
|
(158)
|
(193)
|
(304)
|
(288)
|
(320)
|
(286)
|
(193)
|
(212)
|
(259)
|
(266)
|
(230)
|
(156)
|
(61)
|
(45)
|
(41)
|
(30)
|
(49)
|
(44)
|
(22)
|
(95)
|
(68)
|
(71)
|
(99)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(23)
|
(3)
|
(3)
|
(1)
|
0
|
(5)
|
(5)
|
25
|
22
|
28
|
31
|
(1)
|
0
|
24
|
43
|
77
|
77
|
55
|
32
|
9
|
0
|
58
|
140
|
10
|
0
|
(60)
|
(120)
|
(45)
|
(525)
|
(506)
|
(532)
|
(517)
|
6
|
567
|
572
|
694
|
149
|
(227)
|
(345)
|
21
|
522
|
339
|
590
|
164
|
165
|
90
|
267
|
965
|
0
|
0
|
837
|
28
|
68
|
(21)
|
(178)
|
(37)
|
(77)
|
12
|
81
|
19
|
18
|
41
|
22
|
77
|
82
|
155
|
387
|
162
|
338
|
337
|
165
|
|
| Cash from Investing Activities |
(129)
N/A
|
(127)
+1%
|
(133)
-4%
|
(124)
+7%
|
(163)
-32%
|
(202)
-24%
|
(150)
+26%
|
(147)
+2%
|
(109)
+26%
|
(50)
+54%
|
(63)
-26%
|
(44)
+31%
|
(13)
+69%
|
(16)
-22%
|
(44)
-169%
|
(10)
+78%
|
(135)
-1 316%
|
(140)
-4%
|
(120)
+15%
|
(141)
-18%
|
32
N/A
|
43
+35%
|
41
-6%
|
17
-58%
|
(50)
N/A
|
(57)
-14%
|
(25)
+57%
|
93
N/A
|
(29)
N/A
|
(23)
+20%
|
(58)
-153%
|
(153)
-162%
|
(65)
+58%
|
(550)
-753%
|
(546)
+1%
|
(609)
-12%
|
(648)
-6%
|
(149)
+77%
|
307
N/A
|
331
+8%
|
356
+8%
|
(224)
N/A
|
(494)
-121%
|
(639)
-29%
|
(359)
+44%
|
185
N/A
|
(6)
N/A
|
238
N/A
|
13
-94%
|
(35)
N/A
|
(106)
-207%
|
80
N/A
|
777
+877%
|
808
+4%
|
846
+5%
|
533
-37%
|
(260)
N/A
|
(252)
+3%
|
(307)
-22%
|
(371)
-21%
|
(249)
+33%
|
(336)
-35%
|
(254)
+25%
|
(149)
+41%
|
(137)
+8%
|
(43)
+69%
|
(4)
+91%
|
(18)
-391%
|
47
N/A
|
33
-30%
|
111
+238%
|
365
+229%
|
67
-82%
|
270
+301%
|
267
-1%
|
66
-75%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
105
|
31
|
(20)
|
(5)
|
30
|
119
|
110
|
170
|
166
|
139
|
180
|
106
|
(22)
|
67
|
85
|
68
|
204
|
87
|
(25)
|
(117)
|
12
|
5
|
140
|
181
|
24
|
97
|
(96)
|
(9)
|
68
|
199
|
263
|
500
|
333
|
108
|
129
|
9
|
154
|
160
|
181
|
(142)
|
(30)
|
(66)
|
56
|
254
|
(133)
|
(294)
|
(441)
|
(390)
|
(166)
|
247
|
302
|
(286)
|
(343)
|
(471)
|
(472)
|
340
|
309
|
336
|
358
|
150
|
264
|
207
|
549
|
402
|
633
|
464
|
43
|
59
|
(177)
|
(111)
|
(141)
|
(305)
|
(578)
|
(599)
|
(357)
|
159
|
|
| Cash Paid for Dividends |
0
|
(10)
|
(21)
|
(21)
|
0
|
(24)
|
(16)
|
(19)
|
0
|
(40)
|
(33)
|
(40)
|
0
|
(33)
|
(42)
|
(38)
|
0
|
(37)
|
(40)
|
(42)
|
0
|
(46)
|
(57)
|
(57)
|
(46)
|
(56)
|
(49)
|
(43)
|
(43)
|
(43)
|
(45)
|
(56)
|
(62)
|
(65)
|
(79)
|
(83)
|
(92)
|
(91)
|
(88)
|
(85)
|
(82)
|
(80)
|
(71)
|
(57)
|
(66)
|
(67)
|
(61)
|
(197)
|
(167)
|
(171)
|
(176)
|
(45)
|
(44)
|
0
|
(28)
|
(27)
|
(34)
|
(41)
|
(34)
|
(38)
|
(41)
|
(44)
|
(46)
|
(51)
|
(56)
|
(63)
|
(65)
|
(64)
|
(60)
|
(52)
|
(52)
|
(49)
|
(40)
|
(40)
|
(52)
|
(51)
|
|
| Other |
158
|
0
|
165
|
165
|
(21)
|
0
|
2
|
0
|
(28)
|
0
|
0
|
0
|
(25)
|
22
|
0
|
22
|
217
|
0
|
257
|
256
|
(51)
|
0
|
(0)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
119
|
(0)
|
(0)
|
(68)
|
397
|
469
|
517
|
573
|
0
|
31
|
(18)
|
5
|
487
|
492
|
492
|
187
|
(295)
|
0
|
0
|
(89)
|
(89)
|
(89)
|
(89)
|
(1 277)
|
(1 629)
|
(2 349)
|
(2 491)
|
(1 284)
|
(896)
|
(125)
|
(37)
|
(129)
|
(186)
|
(369)
|
127
|
323
|
702
|
1 052
|
571
|
(667)
|
(551)
|
(1 296)
|
(1 171)
|
572
|
(234)
|
(15)
|
(272)
|
|
| Cash from Financing Activities |
263
N/A
|
189
-28%
|
125
-34%
|
139
+11%
|
9
-94%
|
95
+981%
|
96
+1%
|
154
+61%
|
138
-10%
|
99
-28%
|
147
+48%
|
66
-55%
|
(47)
N/A
|
56
N/A
|
59
+6%
|
46
-22%
|
421
+809%
|
300
-29%
|
191
-36%
|
98
-49%
|
(39)
N/A
|
(41)
-6%
|
83
N/A
|
124
+49%
|
(25)
N/A
|
37
N/A
|
(150)
N/A
|
(57)
+62%
|
23
N/A
|
275
+1 095%
|
218
-21%
|
444
+104%
|
203
-54%
|
440
+117%
|
519
+18%
|
443
-15%
|
636
+43%
|
56
-91%
|
124
+121%
|
(245)
N/A
|
(107)
+56%
|
341
N/A
|
477
+40%
|
690
+45%
|
(13)
N/A
|
(656)
-4 944%
|
(796)
-21%
|
(881)
-11%
|
(423)
+52%
|
(14)
+97%
|
37
N/A
|
(420)
N/A
|
(1 664)
-296%
|
(2 127)
-28%
|
(2 849)
-34%
|
(2 178)
+24%
|
(1 010)
+54%
|
(601)
+40%
|
198
N/A
|
75
-62%
|
93
+25%
|
(23)
N/A
|
133
N/A
|
477
+258%
|
900
+89%
|
1 103
+23%
|
1 029
-7%
|
565
-45%
|
(905)
N/A
|
(714)
+21%
|
(1 489)
-108%
|
(1 524)
-2%
|
(46)
+97%
|
(873)
-1 813%
|
(423)
+52%
|
(164)
+61%
|
|
| 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
|
(1)
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(8)
|
(1)
|
1
|
(15)
|
(10)
|
(14)
|
(15)
|
(9)
|
(7)
|
(9)
|
(11)
|
10
|
9
|
9
|
10
|
7
|
8
|
9
|
10
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(5)
|
(6)
|
|
| Net Change in Cash |
171
N/A
|
51
-70%
|
(15)
N/A
|
32
N/A
|
(130)
N/A
|
(33)
+75%
|
33
N/A
|
29
-11%
|
9
-69%
|
43
+367%
|
46
+8%
|
44
-5%
|
32
-26%
|
134
+316%
|
95
-29%
|
80
-16%
|
201
+151%
|
(44)
N/A
|
(14)
+68%
|
(46)
-223%
|
(139)
-204%
|
(8)
+95%
|
(25)
-226%
|
(86)
-246%
|
(60)
+30%
|
(16)
+74%
|
(63)
-303%
|
(6)
+91%
|
44
N/A
|
71
+59%
|
39
-44%
|
211
+435%
|
(29)
N/A
|
48
N/A
|
30
-38%
|
(2)
N/A
|
57
N/A
|
(210)
N/A
|
397
N/A
|
51
-87%
|
265
+423%
|
211
-20%
|
(208)
N/A
|
(258)
-24%
|
(40)
+84%
|
(194)
-383%
|
(158)
+18%
|
333
N/A
|
(246)
N/A
|
16
N/A
|
62
+296%
|
(190)
N/A
|
36
N/A
|
(54)
N/A
|
(114)
-111%
|
(49)
+57%
|
(163)
-231%
|
(13)
+92%
|
17
N/A
|
(145)
N/A
|
92
N/A
|
5
-94%
|
(103)
N/A
|
305
N/A
|
23
-93%
|
159
+598%
|
31
-80%
|
(294)
N/A
|
(52)
+82%
|
(113)
-119%
|
26
N/A
|
68
+164%
|
108
+59%
|
28
-74%
|
(45)
N/A
|
(12)
+73%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(93)
N/A
|
(138)
-49%
|
(140)
-1%
|
(108)
+23%
|
(137)
-27%
|
(105)
+23%
|
(60)
+43%
|
(122)
-103%
|
(128)
-5%
|
(78)
+39%
|
(97)
-24%
|
(18)
+82%
|
54
N/A
|
56
+5%
|
8
-86%
|
2
-70%
|
(219)
N/A
|
(345)
-58%
|
(229)
+34%
|
(186)
+19%
|
(177)
+5%
|
(43)
+75%
|
(163)
-276%
|
(241)
-48%
|
(44)
+82%
|
(62)
-40%
|
29
N/A
|
(89)
N/A
|
12
N/A
|
(214)
N/A
|
(119)
+44%
|
(113)
+5%
|
(187)
-65%
|
133
N/A
|
18
-86%
|
86
+377%
|
(63)
N/A
|
(274)
-334%
|
(296)
-8%
|
(278)
+6%
|
(323)
-16%
|
(279)
+13%
|
(458)
-64%
|
(602)
-32%
|
(48)
+92%
|
(53)
-11%
|
301
N/A
|
624
+107%
|
29
-95%
|
(125)
N/A
|
(51)
+59%
|
(22)
+57%
|
744
N/A
|
1 115
+50%
|
1 705
+53%
|
1 303
-24%
|
808
-38%
|
510
-37%
|
(170)
N/A
|
(52)
+69%
|
28
N/A
|
97
+242%
|
(257)
N/A
|
(264)
-3%
|
(894)
-239%
|
(961)
-7%
|
(1 037)
-8%
|
(879)
+15%
|
782
N/A
|
526
-33%
|
1 368
+160%
|
1 213
-11%
|
(3)
N/A
|
570
N/A
|
46
-92%
|
(8)
N/A
|
|