Tianjin Printronics Circuit Corp
SZSE:002134
Cash Flow Statement
Cash Flow Statement
Tianjin Printronics Circuit Corp
| 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
|
4
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
2
|
(1)
|
(2)
|
2
|
(3)
|
(3)
|
3
|
(1)
|
7
|
11
|
9
|
24
|
(3)
|
(2)
|
(2)
|
(6)
|
4
|
6
|
6
|
0
|
7
|
4
|
1
|
8
|
13
|
12
|
16
|
7
|
13
|
15
|
9
|
10
|
(1)
|
(2)
|
3
|
6
|
9
|
7
|
7
|
7
|
11
|
15
|
13
|
13
|
11
|
11
|
10
|
9
|
11
|
9
|
8
|
6
|
2
|
1
|
0
|
1
|
4
|
4
|
5
|
9
|
13
|
22
|
26
|
23
|
22
|
13
|
8
|
7
|
3
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(6)
|
(7)
|
|
| Change in Working Capital |
(16)
|
(16)
|
(16)
|
(15)
|
(12)
|
(13)
|
(15)
|
(13)
|
(19)
|
(19)
|
(14)
|
(2)
|
(3)
|
(7)
|
(13)
|
(21)
|
(26)
|
(22)
|
(20)
|
(24)
|
(12)
|
15
|
(10)
|
(10)
|
(130)
|
(84)
|
(82)
|
(114)
|
(132)
|
(128)
|
(132)
|
(132)
|
(142)
|
(118)
|
(145)
|
(143)
|
(134)
|
(151)
|
(118)
|
(109)
|
(148)
|
(150)
|
(153)
|
(160)
|
(119)
|
(120)
|
(118)
|
(115)
|
(121)
|
(121)
|
(122)
|
(123)
|
(116)
|
(114)
|
(110)
|
(111)
|
(111)
|
(120)
|
(133)
|
(137)
|
(141)
|
(142)
|
(137)
|
(130)
|
(114)
|
(110)
|
(113)
|
(120)
|
(150)
|
(196)
|
(219)
|
(253)
|
(275)
|
(279)
|
(289)
|
(296)
|
|
| Cash from Operating Activities |
70
N/A
|
60
-14%
|
58
-3%
|
78
+34%
|
62
-21%
|
62
+1%
|
70
+12%
|
53
-24%
|
48
-9%
|
55
+14%
|
33
-41%
|
50
+54%
|
44
-13%
|
33
-25%
|
17
-49%
|
3
-81%
|
7
+126%
|
17
+135%
|
62
+266%
|
38
-39%
|
59
+55%
|
46
-21%
|
(1)
N/A
|
7
N/A
|
(55)
N/A
|
(41)
+25%
|
(15)
+63%
|
6
N/A
|
61
+843%
|
41
-34%
|
17
-58%
|
21
+25%
|
2
-90%
|
29
+1 209%
|
29
+0%
|
14
-50%
|
48
+228%
|
27
-43%
|
53
+93%
|
43
-19%
|
(15)
N/A
|
1
N/A
|
(13)
N/A
|
(9)
+30%
|
24
N/A
|
17
-29%
|
24
+45%
|
26
+5%
|
11
-58%
|
(3)
N/A
|
(10)
-258%
|
6
N/A
|
15
+175%
|
43
+182%
|
41
-5%
|
43
+5%
|
15
-66%
|
16
+6%
|
45
+188%
|
34
-24%
|
96
+185%
|
117
+21%
|
84
-28%
|
88
+5%
|
23
-74%
|
4
-83%
|
38
+925%
|
62
+61%
|
102
+65%
|
51
-50%
|
70
+37%
|
32
-55%
|
34
+9%
|
90
+164%
|
46
-49%
|
105
+129%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(82)
|
(76)
|
(96)
|
(96)
|
(130)
|
(148)
|
(158)
|
(178)
|
(118)
|
(92)
|
(65)
|
(76)
|
(67)
|
(68)
|
(47)
|
(48)
|
(71)
|
(81)
|
(107)
|
(87)
|
(78)
|
(94)
|
(46)
|
(31)
|
(16)
|
11
|
(20)
|
(25)
|
(32)
|
(26)
|
(18)
|
(16)
|
(14)
|
(13)
|
(16)
|
(15)
|
(13)
|
0
|
(15)
|
(16)
|
(10)
|
(11)
|
(7)
|
(4)
|
(9)
|
(13)
|
(12)
|
(10)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(5)
|
(6)
|
(6)
|
(11)
|
(11)
|
(11)
|
(19)
|
(32)
|
(69)
|
(83)
|
(94)
|
(100)
|
(93)
|
(84)
|
(85)
|
(178)
|
(241)
|
(358)
|
(370)
|
(296)
|
(267)
|
(181)
|
(211)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
1
|
1
|
(4)
|
(2)
|
(4)
|
(5)
|
0
|
0
|
5
|
0
|
5
|
5
|
13
|
0
|
40
|
40
|
31
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(6)
|
0
|
(6)
|
(6)
|
(33)
|
(40)
|
(52)
|
(42)
|
43
|
51
|
63
|
53
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
3
|
1
|
2
|
4
|
6
|
6
|
6
|
(33)
|
(35)
|
(85)
|
(86)
|
(48)
|
(47)
|
4
|
7
|
|
| Cash from Investing Activities |
(82)
N/A
|
(76)
+7%
|
(96)
-26%
|
(95)
+1%
|
(130)
-36%
|
(147)
-14%
|
(157)
-7%
|
(177)
-12%
|
(118)
+33%
|
(92)
+22%
|
(65)
+29%
|
(76)
-17%
|
(67)
+12%
|
(68)
-2%
|
(47)
+30%
|
(50)
-6%
|
(70)
-40%
|
(80)
-14%
|
(111)
-39%
|
(89)
+20%
|
(83)
+7%
|
(99)
-19%
|
(46)
+54%
|
(31)
+33%
|
(11)
+65%
|
16
N/A
|
(15)
N/A
|
(20)
-35%
|
(19)
+6%
|
(13)
+31%
|
22
N/A
|
24
+9%
|
17
-28%
|
19
+8%
|
(11)
N/A
|
(10)
+7%
|
(13)
-21%
|
0
N/A
|
(14)
N/A
|
(16)
-12%
|
(16)
-4%
|
(17)
-3%
|
(13)
+22%
|
(10)
+25%
|
(42)
-325%
|
(53)
-27%
|
(64)
-21%
|
(52)
+19%
|
37
N/A
|
43
+19%
|
54
+24%
|
44
-19%
|
(9)
N/A
|
(5)
+46%
|
(5)
-1%
|
(5)
-8%
|
(9)
-78%
|
(9)
-1%
|
(8)
+11%
|
(16)
-87%
|
(28)
-82%
|
(66)
-132%
|
(82)
-24%
|
(92)
-13%
|
(96)
-5%
|
(86)
+10%
|
(78)
+10%
|
(79)
-2%
|
(211)
-168%
|
(276)
-31%
|
(443)
-61%
|
(455)
-3%
|
(343)
+25%
|
(314)
+8%
|
(176)
+44%
|
(204)
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
16
|
0
|
(20)
|
(40)
|
(76)
|
0
|
(50)
|
(30)
|
(10)
|
0
|
4
|
(6)
|
(6)
|
0
|
(31)
|
(21)
|
(21)
|
0
|
18
|
20
|
31
|
30
|
(16)
|
6
|
17
|
19
|
33
|
12
|
(12)
|
(4)
|
(4)
|
(33)
|
(24)
|
(28)
|
(15)
|
37
|
(9)
|
(34)
|
(33)
|
(59)
|
(21)
|
0
|
0
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
25
|
50
|
25
|
0
|
(25)
|
(25)
|
(25)
|
0
|
0
|
2
|
15
|
38
|
66
|
74
|
179
|
189
|
408
|
410
|
312
|
340
|
131
|
137
|
|
| Cash Paid for Dividends |
0
|
0
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(7)
|
(13)
|
(22)
|
(11)
|
(22)
|
(20)
|
(17)
|
|
| Other |
(6)
|
(7)
|
389
|
390
|
391
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
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
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(8)
|
(10)
|
(11)
|
1
|
(17)
|
1
|
3
|
3
|
|
| Cash from Financing Activities |
10
N/A
|
9
-10%
|
365
+3 786%
|
345
-6%
|
309
-10%
|
310
+0%
|
(59)
N/A
|
(37)
+36%
|
(16)
+57%
|
(16)
+1%
|
1
N/A
|
(9)
N/A
|
(8)
+3%
|
(8)
+1%
|
(33)
-296%
|
(23)
+31%
|
(23)
+1%
|
(22)
+1%
|
17
N/A
|
18
+5%
|
30
+63%
|
27
-7%
|
(19)
N/A
|
3
N/A
|
16
+354%
|
18
+13%
|
33
+83%
|
9
-72%
|
(16)
N/A
|
(8)
+48%
|
(9)
-2%
|
(36)
-321%
|
(27)
+26%
|
(30)
-13%
|
(17)
+42%
|
35
N/A
|
(11)
N/A
|
(35)
-232%
|
(34)
+3%
|
(59)
-72%
|
(21)
+65%
|
0
N/A
|
0
N/A
|
25
N/A
|
25
-1%
|
24
-1%
|
24
-1%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(26)
-2 255%
|
(26)
+1%
|
(25)
+1%
|
(0)
+99%
|
25
N/A
|
24
-1%
|
24
-1%
|
(26)
N/A
|
(26)
+1%
|
(25)
+1%
|
0
N/A
|
0
N/A
|
2
N/A
|
15
+511%
|
38
+150%
|
66
+74%
|
58
-13%
|
168
+192%
|
172
+2%
|
383
+123%
|
389
+2%
|
284
-27%
|
319
+13%
|
114
-64%
|
123
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(3)
|
(8)
|
(5)
|
(6)
|
(9)
|
(12)
|
(1)
|
(1)
|
4
|
8
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
4
|
5
|
6
|
0
|
(3)
|
(3)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
5
|
4
|
5
|
4
|
1
|
2
|
3
|
3
|
2
|
2
|
1
|
2
|
|
| Net Change in Cash |
(4)
N/A
|
(8)
-121%
|
325
N/A
|
319
-2%
|
236
-26%
|
219
-7%
|
(155)
N/A
|
(173)
-12%
|
(87)
+50%
|
(54)
+38%
|
(27)
+50%
|
(26)
+3%
|
(32)
-22%
|
(45)
-42%
|
(67)
-49%
|
(73)
-9%
|
(89)
-21%
|
(86)
+3%
|
(32)
+63%
|
(34)
-5%
|
5
N/A
|
(25)
N/A
|
(65)
-159%
|
(20)
+70%
|
(50)
-155%
|
(8)
+84%
|
1
N/A
|
(7)
N/A
|
26
N/A
|
23
-10%
|
36
+55%
|
15
-58%
|
(7)
N/A
|
14
N/A
|
(3)
N/A
|
37
N/A
|
25
-34%
|
(19)
N/A
|
4
N/A
|
(33)
N/A
|
(52)
-55%
|
(15)
+70%
|
(27)
-73%
|
7
N/A
|
5
-25%
|
(13)
N/A
|
(17)
-28%
|
(30)
-79%
|
46
N/A
|
39
-14%
|
43
+10%
|
23
-46%
|
(19)
N/A
|
14
N/A
|
36
+165%
|
62
+72%
|
29
-53%
|
30
+2%
|
9
-68%
|
(8)
N/A
|
42
N/A
|
25
-40%
|
2
-94%
|
(1)
N/A
|
(54)
-7 341%
|
(40)
+25%
|
31
N/A
|
44
+40%
|
60
+37%
|
(51)
N/A
|
13
N/A
|
(32)
N/A
|
(23)
+27%
|
98
N/A
|
(14)
N/A
|
26
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(16)
-29%
|
(38)
-136%
|
(17)
+55%
|
(68)
-296%
|
(85)
-26%
|
(89)
-4%
|
(125)
-41%
|
(70)
+44%
|
(37)
+47%
|
(32)
+13%
|
(26)
+21%
|
(23)
+10%
|
(35)
-53%
|
(30)
+14%
|
(45)
-49%
|
(63)
-41%
|
(64)
-1%
|
(45)
+30%
|
(49)
-8%
|
(20)
+60%
|
(48)
-145%
|
(47)
+3%
|
(24)
+49%
|
(71)
-200%
|
(30)
+57%
|
(35)
-14%
|
(18)
+47%
|
29
N/A
|
14
-51%
|
(1)
N/A
|
5
N/A
|
(12)
N/A
|
17
N/A
|
13
-20%
|
(1)
N/A
|
34
N/A
|
27
-20%
|
38
+39%
|
27
-30%
|
(25)
N/A
|
(10)
+62%
|
(20)
-111%
|
(13)
+35%
|
15
N/A
|
4
-72%
|
12
+195%
|
16
+31%
|
4
-72%
|
(10)
N/A
|
(18)
-83%
|
(4)
+79%
|
6
N/A
|
38
+560%
|
36
-6%
|
37
+4%
|
4
-89%
|
5
+23%
|
33
+589%
|
15
-55%
|
65
+326%
|
48
-26%
|
1
-99%
|
(6)
N/A
|
(78)
-1 223%
|
(89)
-15%
|
(46)
+49%
|
(24)
+48%
|
(76)
-223%
|
(190)
-149%
|
(288)
-51%
|
(338)
-17%
|
(261)
+23%
|
(177)
+32%
|
(135)
+24%
|
(106)
+21%
|
|