
Oriental Energy Co Ltd
SZSE:002221

Cash Flow Statement
Cash Flow Statement
Oriental Energy Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(119)
|
(137)
|
(124)
|
(145)
|
(110)
|
(177)
|
(178)
|
(213)
|
(252)
|
(210)
|
(218)
|
(244)
|
(276)
|
(299)
|
(394)
|
(433)
|
(626)
|
(759)
|
(857)
|
(957)
|
(918)
|
(832)
|
(806)
|
(669)
|
(610)
|
(700)
|
(619)
|
(742)
|
(764)
|
(659)
|
(822)
|
(679)
|
(510)
|
(302)
|
(208)
|
305
|
247
|
(694)
|
(649)
|
(1 233)
|
(1 312)
|
|
Change in Working Capital |
(144)
|
(129)
|
(151)
|
(194)
|
(151)
|
(131)
|
(96)
|
(114)
|
(182)
|
(338)
|
(436)
|
(476)
|
(466)
|
(308)
|
(324)
|
(376)
|
(530)
|
(588)
|
(610)
|
(546)
|
(419)
|
(713)
|
(664)
|
(575)
|
(417)
|
(541)
|
(605)
|
(702)
|
(849)
|
(718)
|
(667)
|
(672)
|
(663)
|
(106)
|
(101)
|
(58)
|
(52)
|
209
|
203
|
221
|
264
|
|
Cash from Operating Activities |
276
N/A
|
(360)
N/A
|
(2 286)
-536%
|
(212)
+91%
|
124
N/A
|
469
+279%
|
1 054
+125%
|
534
-49%
|
433
-19%
|
974
+125%
|
987
+1%
|
1 295
+31%
|
1 769
+37%
|
2 140
+21%
|
2 160
+1%
|
2 563
+19%
|
3 885
+52%
|
2 403
-38%
|
2 609
+9%
|
2 413
-8%
|
1 575
-35%
|
1 178
-25%
|
468
-60%
|
141
-70%
|
(963)
N/A
|
885
N/A
|
1 411
+59%
|
2 097
+49%
|
1 990
-5%
|
1 399
-30%
|
412
-71%
|
879
+114%
|
107
-88%
|
(907)
N/A
|
(166)
+82%
|
128
N/A
|
1 372
+969%
|
2 618
+91%
|
2 729
+4%
|
1 814
-34%
|
2 479
+37%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2 393)
|
(2 189)
|
(2 126)
|
(2 115)
|
(2 371)
|
(2 567)
|
(2 716)
|
(2 482)
|
(2 175)
|
(1 996)
|
(1 756)
|
(1 359)
|
(850)
|
(808)
|
(678)
|
(944)
|
(957)
|
(936)
|
(1 230)
|
(1 437)
|
(1 579)
|
(1 610)
|
(1 396)
|
(1 323)
|
(1 654)
|
(1 695)
|
(2 251)
|
(2 549)
|
(2 696)
|
(3 164)
|
(3 328)
|
(3 368)
|
(4 435)
|
(4 496)
|
(4 400)
|
(3 979)
|
(2 701)
|
(2 154)
|
(2 237)
|
(2 049)
|
(1 619)
|
|
Other Items |
(4)
|
40
|
0
|
37
|
(389)
|
(1 270)
|
(1 273)
|
(1 257)
|
(787)
|
(3 255)
|
(2 781)
|
(3 325)
|
(2 691)
|
(1 104)
|
49
|
834
|
(291)
|
1 351
|
(497)
|
166
|
751
|
1 954
|
1 554
|
1 353
|
1 078
|
641
|
1 122
|
594
|
685
|
223
|
179
|
66
|
(497)
|
(0)
|
125
|
151
|
804
|
13
|
172
|
554
|
748
|
|
Cash from Investing Activities |
(2 397)
N/A
|
(2 149)
+10%
|
(2 071)
+4%
|
(2 078)
0%
|
(2 759)
-33%
|
(3 837)
-39%
|
(3 990)
-4%
|
(3 739)
+6%
|
(2 963)
+21%
|
(5 251)
-77%
|
(4 537)
+14%
|
(4 684)
-3%
|
(3 541)
+24%
|
(1 912)
+46%
|
(630)
+67%
|
(109)
+83%
|
(1 247)
-1 040%
|
415
N/A
|
(1 727)
N/A
|
(1 272)
+26%
|
(828)
+35%
|
344
N/A
|
158
-54%
|
30
-81%
|
(576)
N/A
|
(1 054)
-83%
|
(1 129)
-7%
|
(1 955)
-73%
|
(2 011)
-3%
|
(2 941)
-46%
|
(3 150)
-7%
|
(3 302)
-5%
|
(4 932)
-49%
|
(4 497)
+9%
|
(4 275)
+5%
|
(3 828)
+10%
|
(1 897)
+50%
|
(2 141)
-13%
|
(2 065)
+4%
|
(1 495)
+28%
|
(871)
+42%
|
|
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
|
1 600
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
Net Issuance of Debt |
3 069
|
2 279
|
4 050
|
1 389
|
2 803
|
3 709
|
3 213
|
3 790
|
1 855
|
1 295
|
1 884
|
2 286
|
990
|
1 346
|
392
|
250
|
2 470
|
1 932
|
2 330
|
482
|
(1 848)
|
65
|
(1 826)
|
(221)
|
3 129
|
64
|
1 630
|
1 814
|
704
|
3 092
|
2 290
|
2 948
|
4 710
|
4 661
|
5 457
|
3 319
|
218
|
(1 555)
|
(1 236)
|
(782)
|
(358)
|
|
Cash Paid for Dividends |
(274)
|
(301)
|
(319)
|
(272)
|
(212)
|
(153)
|
(181)
|
(309)
|
(425)
|
(515)
|
(483)
|
(543)
|
(662)
|
(637)
|
(668)
|
(657)
|
(671)
|
(730)
|
(811)
|
(803)
|
(776)
|
(763)
|
(740)
|
(671)
|
(839)
|
(934)
|
(903)
|
(947)
|
(1 004)
|
(1 017)
|
(1 021)
|
(1 005)
|
(1 118)
|
(1 240)
|
(1 383)
|
(1 500)
|
(1 161)
|
(1 186)
|
(1 190)
|
(1 166)
|
(1 153)
|
|
Other |
795
|
738
|
791
|
0
|
0
|
169
|
(712)
|
219
|
2 890
|
2 741
|
3 254
|
2 687
|
(19)
|
435
|
349
|
(491)
|
(1 987)
|
(886)
|
(228)
|
3
|
882
|
(175)
|
(370)
|
(591)
|
118
|
(158)
|
(96)
|
341
|
7
|
83
|
1 446
|
1 682
|
1 134
|
(171)
|
(329)
|
(35)
|
1 867
|
1 421
|
1 015
|
1 055
|
(134)
|
|
Cash from Financing Activities |
3 589
N/A
|
2 715
-24%
|
4 522
+67%
|
1 096
-76%
|
2 525
+130%
|
3 724
+47%
|
2 473
-34%
|
3 700
+50%
|
4 320
+17%
|
3 521
-18%
|
4 655
+32%
|
4 430
-5%
|
309
-93%
|
1 144
+270%
|
72
-94%
|
(897)
N/A
|
(188)
+79%
|
316
N/A
|
1 291
+309%
|
(318)
N/A
|
(1 742)
-449%
|
(872)
+50%
|
(2 936)
-237%
|
(1 483)
+50%
|
2 407
N/A
|
(1 027)
N/A
|
631
N/A
|
1 207
+91%
|
(293)
N/A
|
3 757
N/A
|
2 715
-28%
|
3 624
+34%
|
4 726
+30%
|
3 273
-31%
|
3 769
+15%
|
1 807
-52%
|
948
-48%
|
(1 317)
N/A
|
(1 406)
-7%
|
(889)
+37%
|
(1 640)
-85%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
2
|
(3)
|
28
|
(2)
|
(95)
|
(97)
|
(145)
|
(120)
|
20
|
26
|
35
|
40
|
(63)
|
(73)
|
(56)
|
(49)
|
158
|
147
|
116
|
159
|
(40)
|
(17)
|
12
|
(43)
|
(72)
|
(80)
|
(87)
|
(82)
|
(45)
|
(47)
|
(38)
|
(35)
|
(41)
|
(51)
|
(19)
|
(27)
|
35
|
41
|
(4)
|
(8)
|
|
Net Change in Cash |
1 467
N/A
|
209
-86%
|
163
-22%
|
(1 166)
N/A
|
(112)
+90%
|
262
N/A
|
(559)
N/A
|
350
N/A
|
1 670
+378%
|
(736)
N/A
|
1 132
N/A
|
1 076
-5%
|
(1 423)
N/A
|
1 310
N/A
|
1 529
+17%
|
1 500
-2%
|
2 401
+60%
|
3 291
+37%
|
2 320
-29%
|
939
-60%
|
(837)
N/A
|
610
N/A
|
(2 327)
N/A
|
(1 299)
+44%
|
825
N/A
|
(1 268)
N/A
|
834
N/A
|
1 263
+51%
|
(396)
N/A
|
2 171
N/A
|
(70)
N/A
|
1 164
N/A
|
(135)
N/A
|
(2 172)
-1 512%
|
(723)
+67%
|
(1 912)
-164%
|
396
N/A
|
(805)
N/A
|
(702)
+13%
|
(574)
+18%
|
(40)
+93%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(2 118)
N/A
|
(2 549)
-20%
|
(4 412)
-73%
|
(2 327)
+47%
|
(2 247)
+3%
|
(2 098)
+7%
|
(1 663)
+21%
|
(1 948)
-17%
|
(1 743)
+11%
|
(1 022)
+41%
|
(769)
+25%
|
(64)
+92%
|
919
N/A
|
1 332
+45%
|
1 482
+11%
|
1 619
+9%
|
2 929
+81%
|
1 466
-50%
|
1 379
-6%
|
975
-29%
|
(4)
N/A
|
(432)
-10 708%
|
(928)
-115%
|
(1 181)
-27%
|
(2 617)
-122%
|
(810)
+69%
|
(840)
-4%
|
(451)
+46%
|
(706)
-56%
|
(1 765)
-150%
|
(2 917)
-65%
|
(2 490)
+15%
|
(4 328)
-74%
|
(5 403)
-25%
|
(4 566)
+15%
|
(3 851)
+16%
|
(1 329)
+65%
|
464
N/A
|
491
+6%
|
(235)
N/A
|
860
N/A
|