Shanghai Hi-Tech Control System Co Ltd
SZSE:002184
Cash Flow Statement
Cash Flow Statement
Shanghai Hi-Tech Control System Co Ltd
| 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 |
(55)
|
(58)
|
(57)
|
(58)
|
(58)
|
(64)
|
(57)
|
(73)
|
(69)
|
(67)
|
(82)
|
(68)
|
(75)
|
(76)
|
(71)
|
(72)
|
(70)
|
(67)
|
(72)
|
(66)
|
(67)
|
(63)
|
(57)
|
(67)
|
(68)
|
(77)
|
(85)
|
(83)
|
(82)
|
(90)
|
(92)
|
(89)
|
(94)
|
(90)
|
(91)
|
(97)
|
(96)
|
(93)
|
(92)
|
(88)
|
(76)
|
(82)
|
(84)
|
(66)
|
(79)
|
(73)
|
(68)
|
(82)
|
(73)
|
(65)
|
(63)
|
(67)
|
(69)
|
(79)
|
(86)
|
(88)
|
(87)
|
(89)
|
(77)
|
(75)
|
(78)
|
(83)
|
(103)
|
(100)
|
(111)
|
(135)
|
(109)
|
(105)
|
(113)
|
(75)
|
(86)
|
(82)
|
|
| Change in Working Capital |
(43)
|
(33)
|
(55)
|
(59)
|
(45)
|
(49)
|
(44)
|
(66)
|
(66)
|
(84)
|
(59)
|
(31)
|
(63)
|
(69)
|
(76)
|
(74)
|
(78)
|
(74)
|
(78)
|
(76)
|
(163)
|
(94)
|
(124)
|
(143)
|
(169)
|
(179)
|
(182)
|
(188)
|
(195)
|
(204)
|
(208)
|
(229)
|
(239)
|
(241)
|
(247)
|
(246)
|
(276)
|
(271)
|
(272)
|
(277)
|
(231)
|
(248)
|
(263)
|
(268)
|
(285)
|
(291)
|
(285)
|
(282)
|
(280)
|
(274)
|
(264)
|
(257)
|
(249)
|
(279)
|
(284)
|
(296)
|
(299)
|
(275)
|
(292)
|
(293)
|
(298)
|
(327)
|
(344)
|
(531)
|
(468)
|
(560)
|
(473)
|
(321)
|
(435)
|
(353)
|
(429)
|
(389)
|
|
| Cash from Operating Activities |
7
N/A
|
(10)
N/A
|
(52)
-408%
|
(25)
+53%
|
20
N/A
|
44
+114%
|
2
-95%
|
(12)
N/A
|
(33)
-173%
|
(60)
-82%
|
(37)
+38%
|
(15)
+61%
|
(9)
+39%
|
18
N/A
|
(27)
N/A
|
(89)
-231%
|
(156)
-75%
|
(123)
+21%
|
(106)
+14%
|
(35)
+67%
|
41
N/A
|
43
+4%
|
60
+41%
|
92
+52%
|
13
-86%
|
(1)
N/A
|
(16)
-2 517%
|
(64)
-309%
|
23
N/A
|
(6)
N/A
|
21
N/A
|
52
+145%
|
13
-75%
|
71
+445%
|
28
-61%
|
(38)
N/A
|
(14)
+64%
|
(78)
-471%
|
(164)
-112%
|
(87)
+47%
|
(25)
+72%
|
(57)
-131%
|
57
N/A
|
77
+36%
|
153
+99%
|
232
+51%
|
268
+15%
|
318
+19%
|
278
-13%
|
305
+10%
|
371
+22%
|
229
-38%
|
253
+11%
|
195
-23%
|
189
-3%
|
190
+1%
|
156
-18%
|
144
-8%
|
111
-23%
|
201
+81%
|
167
-17%
|
121
-28%
|
68
-44%
|
188
+177%
|
365
+94%
|
144
-61%
|
76
-47%
|
(91)
N/A
|
(392)
-330%
|
(197)
+50%
|
82
N/A
|
(52)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(14)
|
(15)
|
(17)
|
(57)
|
(59)
|
(69)
|
(74)
|
(51)
|
(60)
|
(71)
|
(82)
|
(83)
|
(79)
|
(75)
|
(74)
|
(58)
|
(51)
|
(39)
|
(27)
|
(49)
|
(55)
|
(55)
|
(60)
|
(47)
|
(43)
|
(44)
|
(42)
|
(30)
|
(30)
|
(28)
|
(26)
|
(32)
|
(32)
|
(35)
|
(34)
|
(36)
|
(58)
|
(81)
|
(93)
|
(130)
|
(107)
|
(90)
|
(78)
|
(29)
|
(28)
|
(15)
|
(8)
|
(11)
|
(12)
|
(13)
|
(18)
|
(13)
|
(11)
|
(14)
|
(17)
|
(26)
|
(30)
|
(23)
|
(29)
|
(28)
|
(34)
|
(46)
|
(44)
|
(40)
|
(40)
|
(37)
|
(31)
|
(36)
|
(34)
|
(28)
|
(25)
|
|
| Other Items |
(0)
|
1
|
2
|
3
|
(1)
|
(4)
|
(5)
|
(8)
|
(2)
|
(0)
|
0
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
(8)
|
(8)
|
(113)
|
(67)
|
(47)
|
(17)
|
57
|
9
|
(44)
|
(77)
|
(74)
|
(73)
|
(55)
|
(76)
|
(42)
|
(41)
|
(1)
|
27
|
27
|
30
|
(8)
|
(46)
|
(53)
|
(134)
|
(8)
|
32
|
1
|
84
|
(18)
|
(23)
|
3
|
4
|
(29)
|
(18)
|
7
|
(46)
|
52
|
(65)
|
38
|
95
|
|
| Cash from Investing Activities |
(14)
N/A
|
(13)
+4%
|
(13)
+6%
|
(14)
-13%
|
(58)
-308%
|
(64)
-9%
|
(75)
-17%
|
(82)
-10%
|
(53)
+35%
|
(60)
-14%
|
(70)
-17%
|
(80)
-14%
|
(83)
-3%
|
(79)
+5%
|
(74)
+6%
|
(74)
+1%
|
(57)
+23%
|
(50)
+11%
|
(39)
+23%
|
(27)
+31%
|
(63)
-139%
|
(70)
-11%
|
(70)
+0%
|
(75)
-7%
|
(46)
+38%
|
(42)
+10%
|
(43)
-4%
|
(39)
+10%
|
(27)
+30%
|
(27)
-1%
|
(25)
+7%
|
(25)
+1%
|
(40)
-62%
|
(40)
-1%
|
(148)
-266%
|
(101)
+32%
|
(83)
+18%
|
(75)
+10%
|
(24)
+67%
|
(84)
-247%
|
(175)
-107%
|
(184)
-5%
|
(163)
+11%
|
(150)
+8%
|
(84)
+44%
|
(104)
-24%
|
(57)
+45%
|
(49)
+14%
|
(12)
+76%
|
15
N/A
|
14
-8%
|
12
-12%
|
(21)
N/A
|
(57)
-175%
|
(67)
-18%
|
(151)
-126%
|
(34)
+78%
|
2
N/A
|
(22)
N/A
|
55
N/A
|
(47)
N/A
|
(57)
-21%
|
(43)
+24%
|
(39)
+9%
|
(70)
-76%
|
(58)
+16%
|
(30)
+49%
|
(77)
-161%
|
17
N/A
|
(98)
N/A
|
11
N/A
|
70
+545%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(4)
|
(66)
|
(42)
|
(48)
|
(70)
|
(18)
|
(27)
|
(53)
|
0
|
0
|
3
|
22
|
13
|
16
|
84
|
103
|
122
|
83
|
17
|
20
|
10
|
41
|
52
|
10
|
23
|
115
|
131
|
164
|
99
|
52
|
124
|
49
|
155
|
112
|
(173)
|
(62)
|
(162)
|
(143)
|
148
|
144
|
163
|
253
|
199
|
145
|
112
|
(120)
|
(140)
|
(225)
|
(249)
|
(82)
|
(194)
|
(118)
|
(59)
|
(193)
|
(89)
|
(36)
|
(33)
|
106
|
86
|
37
|
81
|
96
|
104
|
14
|
5
|
7
|
38
|
126
|
319
|
296
|
87
|
80
|
|
| Cash Paid for Dividends |
(23)
|
(23)
|
(18)
|
(18)
|
(12)
|
(12)
|
0
|
(21)
|
(22)
|
(22)
|
0
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(27)
|
(19)
|
(19)
|
(20)
|
(49)
|
(48)
|
(50)
|
(52)
|
(52)
|
(53)
|
(56)
|
(57)
|
(54)
|
(52)
|
(48)
|
(46)
|
(36)
|
(39)
|
(40)
|
(42)
|
(48)
|
(48)
|
(47)
|
(48)
|
(19)
|
(18)
|
(19)
|
(16)
|
(15)
|
(37)
|
(37)
|
(35)
|
(57)
|
(32)
|
(31)
|
(30)
|
(7)
|
(77)
|
(77)
|
(78)
|
(78)
|
(43)
|
(44)
|
(44)
|
(44)
|
(45)
|
(44)
|
(45)
|
(44)
|
(7)
|
|
| Other |
364
|
365
|
373
|
373
|
116
|
117
|
114
|
117
|
3
|
2
|
4
|
0
|
0
|
(1)
|
(6)
|
0
|
1
|
3
|
6
|
2
|
(3)
|
(3)
|
(6)
|
(15)
|
(0)
|
4
|
(1)
|
8
|
(1)
|
(3)
|
7
|
(9)
|
(13)
|
(44)
|
266
|
290
|
285
|
318
|
76
|
68
|
48
|
46
|
(33)
|
(36)
|
(25)
|
(23)
|
(28)
|
(30)
|
(22)
|
(33)
|
(36)
|
(40)
|
(38)
|
(18)
|
(27)
|
(26)
|
(16)
|
(38)
|
(3)
|
(23)
|
(36)
|
21
|
18
|
(29)
|
(29)
|
(46)
|
(74)
|
19
|
37
|
19
|
(239)
|
(80)
|
|
| Cash from Financing Activities |
337
N/A
|
276
-18%
|
313
+13%
|
307
-2%
|
34
-89%
|
87
+157%
|
87
N/A
|
43
-51%
|
(20)
N/A
|
(20)
-5%
|
(15)
+27%
|
12
N/A
|
2
-83%
|
3
+70%
|
66
+1 838%
|
91
+37%
|
109
+20%
|
70
-36%
|
5
-93%
|
4
-29%
|
(11)
N/A
|
20
N/A
|
19
-4%
|
(23)
N/A
|
3
N/A
|
99
+2 824%
|
81
-19%
|
123
+52%
|
48
-61%
|
(3)
N/A
|
79
N/A
|
(12)
N/A
|
86
N/A
|
11
-87%
|
39
+255%
|
176
+348%
|
76
-57%
|
129
+70%
|
187
+45%
|
173
-8%
|
171
-1%
|
256
+50%
|
118
-54%
|
61
-48%
|
41
-33%
|
(191)
N/A
|
(186)
+2%
|
(273)
-46%
|
(289)
-6%
|
(131)
+55%
|
(244)
-87%
|
(196)
+20%
|
(134)
+32%
|
(246)
-84%
|
(173)
+30%
|
(95)
+45%
|
(79)
+16%
|
38
N/A
|
77
+103%
|
(63)
N/A
|
(32)
+49%
|
39
N/A
|
44
+14%
|
(57)
N/A
|
(67)
-17%
|
(83)
-24%
|
(80)
+4%
|
101
N/A
|
312
+209%
|
271
-13%
|
(196)
N/A
|
(8)
+96%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
329
N/A
|
251
-24%
|
247
-2%
|
266
+8%
|
(4)
N/A
|
68
N/A
|
16
-77%
|
(51)
N/A
|
(105)
-108%
|
(140)
-33%
|
(122)
+13%
|
(83)
+32%
|
(90)
-8%
|
(58)
+35%
|
(35)
+39%
|
(73)
-105%
|
(104)
-43%
|
(104)
N/A
|
(140)
-34%
|
(58)
+58%
|
(33)
+43%
|
(8)
+76%
|
9
N/A
|
(7)
N/A
|
(30)
-352%
|
58
N/A
|
23
-61%
|
21
-9%
|
44
+114%
|
(36)
N/A
|
76
N/A
|
16
-79%
|
59
+278%
|
42
-29%
|
(81)
N/A
|
38
N/A
|
(20)
N/A
|
(23)
-14%
|
(1)
+95%
|
1
N/A
|
(28)
N/A
|
14
N/A
|
11
-21%
|
(13)
N/A
|
110
N/A
|
(63)
N/A
|
24
N/A
|
(4)
N/A
|
(23)
-513%
|
189
N/A
|
140
-26%
|
45
-68%
|
98
+120%
|
(108)
N/A
|
(51)
+52%
|
(56)
-8%
|
43
N/A
|
183
+330%
|
166
-10%
|
193
+17%
|
88
-54%
|
103
+17%
|
70
-33%
|
92
+32%
|
229
+149%
|
3
-99%
|
(33)
N/A
|
(68)
-106%
|
(64)
+6%
|
(24)
+63%
|
(104)
-341%
|
10
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(25)
-266%
|
(67)
-171%
|
(42)
+37%
|
(37)
+13%
|
(16)
+57%
|
(67)
-323%
|
(86)
-29%
|
(84)
+3%
|
(120)
-44%
|
(108)
+10%
|
(97)
+10%
|
(92)
+5%
|
(62)
+33%
|
(101)
-64%
|
(163)
-61%
|
(214)
-31%
|
(175)
+18%
|
(145)
+17%
|
(62)
+57%
|
(8)
+87%
|
(13)
-59%
|
5
N/A
|
32
+556%
|
(35)
N/A
|
(43)
-24%
|
(60)
-39%
|
(106)
-77%
|
(7)
+94%
|
(36)
-432%
|
(7)
+82%
|
27
N/A
|
(19)
N/A
|
39
N/A
|
(7)
N/A
|
(72)
-901%
|
(49)
+32%
|
(135)
-175%
|
(245)
-82%
|
(180)
+27%
|
(155)
+14%
|
(164)
-6%
|
(33)
+80%
|
(0)
+99%
|
124
N/A
|
204
+64%
|
252
+24%
|
310
+23%
|
267
-14%
|
293
+10%
|
358
+22%
|
211
-41%
|
240
+14%
|
185
-23%
|
175
-5%
|
173
-1%
|
131
-25%
|
114
-13%
|
88
-23%
|
171
+95%
|
139
-19%
|
87
-37%
|
22
-75%
|
145
+569%
|
325
+124%
|
104
-68%
|
39
-62%
|
(123)
N/A
|
(428)
-249%
|
(230)
+46%
|
54
N/A
|
(77)
N/A
|
|