Jiangsu Yuyue Medical Equipment & Supply Co Ltd
SZSE:002223
Cash Flow Statement
Cash Flow Statement
Jiangsu Yuyue Medical Equipment & Supply 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 |
(67)
|
(55)
|
(39)
|
(38)
|
(41)
|
(41)
|
(41)
|
(48)
|
(49)
|
(60)
|
(71)
|
(69)
|
(58)
|
(58)
|
(62)
|
(60)
|
(81)
|
(91)
|
(88)
|
(105)
|
(94)
|
(83)
|
(104)
|
(99)
|
(101)
|
(111)
|
(104)
|
(126)
|
(145)
|
(140)
|
(155)
|
(178)
|
(173)
|
(176)
|
(204)
|
(193)
|
(201)
|
(229)
|
(239)
|
(262)
|
(217)
|
(208)
|
(220)
|
(249)
|
(258)
|
(256)
|
(220)
|
(201)
|
(233)
|
(255)
|
(291)
|
(376)
|
(442)
|
(540)
|
(509)
|
(512)
|
(449)
|
(426)
|
(490)
|
(451)
|
(497)
|
(757)
|
(865)
|
(906)
|
(904)
|
(680)
|
(654)
|
(588)
|
(623)
|
(562)
|
(721)
|
(787)
|
|
| Change in Working Capital |
4
|
(7)
|
(37)
|
(36)
|
(16)
|
(20)
|
(26)
|
(46)
|
(32)
|
(31)
|
(40)
|
(37)
|
(26)
|
(34)
|
(35)
|
(20)
|
(51)
|
(56)
|
(53)
|
(64)
|
(240)
|
(131)
|
(193)
|
(255)
|
(352)
|
(380)
|
(385)
|
(381)
|
(454)
|
(469)
|
(435)
|
(559)
|
(547)
|
(437)
|
(538)
|
(454)
|
(501)
|
(695)
|
(754)
|
(834)
|
(868)
|
(920)
|
(909)
|
(923)
|
(898)
|
(990)
|
(1 024)
|
(1 074)
|
(1 074)
|
(1 041)
|
(1 180)
|
(1 251)
|
(1 495)
|
(1 674)
|
(1 637)
|
(1 730)
|
(1 869)
|
(2 056)
|
(2 093)
|
(2 123)
|
(1 960)
|
(1 984)
|
(2 068)
|
(2 043)
|
(2 065)
|
(1 880)
|
(1 960)
|
(1 962)
|
(2 101)
|
(2 278)
|
(2 285)
|
(2 540)
|
|
| Cash from Operating Activities |
23
N/A
|
26
+16%
|
24
-9%
|
25
+4%
|
61
+146%
|
55
-10%
|
39
-29%
|
79
+103%
|
97
+22%
|
66
-32%
|
94
+44%
|
69
-27%
|
66
-5%
|
73
+11%
|
114
+57%
|
119
+4%
|
97
-19%
|
83
-15%
|
69
-16%
|
129
+86%
|
171
+33%
|
228
+33%
|
222
-3%
|
116
-48%
|
125
+8%
|
139
+11%
|
123
-11%
|
144
+18%
|
206
+43%
|
272
+32%
|
338
+24%
|
440
+30%
|
543
+24%
|
659
+21%
|
632
-4%
|
657
+4%
|
674
+3%
|
460
-32%
|
455
-1%
|
355
-22%
|
242
-32%
|
266
+10%
|
374
+41%
|
525
+40%
|
798
+52%
|
653
-18%
|
732
+12%
|
559
-24%
|
614
+10%
|
1 684
+174%
|
2 859
+70%
|
3 033
+6%
|
2 831
-7%
|
2 053
-27%
|
1 255
-39%
|
1 365
+9%
|
1 201
-12%
|
1 441
+20%
|
1 328
-8%
|
1 280
-4%
|
2 305
+80%
|
2 708
+18%
|
2 877
+6%
|
2 885
+0%
|
2 127
-26%
|
1 987
-7%
|
1 641
-17%
|
1 763
+7%
|
1 816
+3%
|
1 798
-1%
|
1 970
+10%
|
1 937
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(57)
|
(30)
|
(34)
|
(55)
|
(73)
|
(105)
|
(100)
|
(88)
|
(74)
|
(53)
|
(75)
|
(78)
|
(95)
|
(97)
|
(78)
|
(112)
|
(94)
|
(116)
|
(155)
|
(127)
|
(160)
|
(138)
|
(96)
|
(97)
|
(89)
|
(96)
|
(113)
|
(114)
|
(146)
|
(154)
|
(247)
|
(227)
|
(165)
|
(260)
|
(124)
|
(136)
|
(76)
|
(13)
|
(191)
|
(331)
|
(490)
|
(518)
|
(466)
|
(455)
|
(390)
|
(477)
|
(513)
|
(432)
|
(440)
|
(454)
|
(285)
|
(262)
|
(679)
|
(675)
|
(764)
|
(786)
|
(284)
|
(144)
|
(104)
|
(159)
|
(379)
|
(373)
|
(377)
|
(284)
|
(133)
|
(112)
|
(102)
|
(97)
|
(128)
|
(138)
|
(147)
|
(167)
|
|
| Other Items |
56
|
0
|
0
|
15
|
0
|
(5)
|
(5)
|
(22)
|
(22)
|
0
|
(16)
|
2
|
3
|
2
|
2
|
28
|
28
|
22
|
20
|
(8)
|
18
|
26
|
27
|
27
|
1
|
(4)
|
(4)
|
(4)
|
(11)
|
(7)
|
(57)
|
(626)
|
(423)
|
(577)
|
(370)
|
199
|
(913)
|
(156)
|
(1 124)
|
(1 653)
|
185
|
(856)
|
(348)
|
(142)
|
(677)
|
(712)
|
(137)
|
(192)
|
(113)
|
(484)
|
(908)
|
(1 299)
|
(879)
|
(463)
|
(177)
|
(296)
|
(1 544)
|
(1 540)
|
(1 317)
|
(245)
|
(39)
|
(1 127)
|
345
|
1 537
|
1 868
|
3 373
|
1 726
|
339
|
103
|
(55)
|
(152)
|
(193)
|
|
| Cash from Investing Activities |
(1)
N/A
|
4
N/A
|
(19)
N/A
|
(40)
-115%
|
(73)
-79%
|
(110)
-51%
|
(104)
+5%
|
(110)
-6%
|
(96)
+12%
|
(70)
+27%
|
(91)
-29%
|
(76)
+17%
|
(92)
-21%
|
(95)
-3%
|
(76)
+20%
|
(84)
-11%
|
(65)
+22%
|
(95)
-45%
|
(136)
-43%
|
(135)
+0%
|
(141)
-4%
|
(112)
+21%
|
(68)
+39%
|
(69)
-1%
|
(88)
-27%
|
(100)
-13%
|
(116)
-17%
|
(117)
-1%
|
(157)
-33%
|
(160)
-2%
|
(304)
-90%
|
(853)
-180%
|
(588)
+31%
|
(837)
-42%
|
(494)
+41%
|
63
N/A
|
(990)
N/A
|
(169)
+83%
|
(1 315)
-680%
|
(1 983)
-51%
|
(306)
+85%
|
(1 374)
-350%
|
(814)
+41%
|
(597)
+27%
|
(1 066)
-79%
|
(1 188)
-11%
|
(650)
+45%
|
(624)
+4%
|
(553)
+11%
|
(938)
-70%
|
(1 193)
-27%
|
(1 561)
-31%
|
(1 558)
+0%
|
(1 138)
+27%
|
(941)
+17%
|
(1 082)
-15%
|
(1 829)
-69%
|
(1 684)
+8%
|
(1 421)
+16%
|
(404)
+72%
|
(418)
-4%
|
(1 500)
-259%
|
(32)
+98%
|
1 253
N/A
|
1 735
+38%
|
3 261
+88%
|
1 624
-50%
|
242
-85%
|
(25)
N/A
|
(192)
-654%
|
(299)
-56%
|
(360)
-20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(45)
|
(65)
|
(55)
|
(65)
|
(80)
|
0
|
15
|
55
|
21
|
16
|
(25)
|
(52)
|
(15)
|
(30)
|
(0)
|
(3)
|
(33)
|
(9)
|
(39)
|
(39)
|
3
|
(1)
|
(1)
|
(1)
|
20
|
0
|
67
|
67
|
47
|
0
|
520
|
317
|
148
|
101
|
(418)
|
(237)
|
(112)
|
(74)
|
(31)
|
(10)
|
37
|
50
|
18
|
22
|
7
|
5
|
(15)
|
(17)
|
(7)
|
133
|
95
|
495
|
442
|
161
|
1 172
|
797
|
838
|
1 178
|
211
|
216
|
506
|
(49)
|
(580)
|
(610)
|
(913)
|
(758)
|
(1 009)
|
(1 209)
|
(1 207)
|
(1 007)
|
0
|
0
|
|
| Cash Paid for Dividends |
(50)
|
(5)
|
(24)
|
(24)
|
(23)
|
0
|
(33)
|
(33)
|
(33)
|
(34)
|
(18)
|
(17)
|
(18)
|
(17)
|
(3)
|
(3)
|
(2)
|
0
|
(43)
|
(43)
|
(41)
|
(41)
|
(51)
|
(53)
|
(53)
|
(54)
|
(54)
|
(53)
|
(56)
|
(56)
|
(6)
|
(12)
|
(10)
|
(12)
|
(246)
|
(241)
|
(240)
|
(239)
|
(296)
|
(296)
|
(272)
|
(272)
|
20
|
(131)
|
(156)
|
(157)
|
(308)
|
(158)
|
(159)
|
(162)
|
(411)
|
(411)
|
(415)
|
(414)
|
(313)
|
(323)
|
(319)
|
(332)
|
(333)
|
(342)
|
(351)
|
(361)
|
(665)
|
(659)
|
(661)
|
(646)
|
(844)
|
(830)
|
(1 224)
|
(1 212)
|
(808)
|
(808)
|
|
| Other |
0
|
0
|
227
|
227
|
227
|
0
|
0
|
0
|
0
|
0
|
251
|
251
|
251
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2 529
|
2 529
|
2 531
|
2 528
|
24
|
26
|
27
|
0
|
6
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
(481)
|
(374)
|
(377)
|
(228)
|
256
|
87
|
87
|
(62)
|
199
|
273
|
182
|
263
|
109
|
110
|
194
|
127
|
33
|
15
|
30
|
11
|
|
| Cash from Financing Activities |
(95)
N/A
|
(70)
+26%
|
148
N/A
|
139
-6%
|
124
-11%
|
0
N/A
|
(18)
N/A
|
22
N/A
|
(13)
N/A
|
(18)
-46%
|
209
N/A
|
182
-13%
|
218
+20%
|
203
-7%
|
(3)
N/A
|
(6)
-90%
|
(34)
-504%
|
(10)
+70%
|
(82)
-699%
|
(81)
+0%
|
(38)
+53%
|
(42)
-10%
|
(52)
-23%
|
(54)
-3%
|
(33)
+38%
|
(34)
-1%
|
13
N/A
|
15
+12%
|
(9)
N/A
|
(9)
-6%
|
514
N/A
|
305
-41%
|
137
-55%
|
92
-33%
|
1 866
+1 937%
|
2 052
+10%
|
2 178
+6%
|
2 215
+2%
|
(303)
N/A
|
(280)
+7%
|
(208)
+26%
|
(196)
+6%
|
44
N/A
|
(105)
N/A
|
(147)
-41%
|
(150)
-2%
|
(323)
-115%
|
(175)
+46%
|
(166)
+5%
|
(29)
+83%
|
(314)
-989%
|
86
N/A
|
(454)
N/A
|
(628)
-38%
|
482
N/A
|
247
-49%
|
775
+214%
|
933
+20%
|
(36)
N/A
|
(189)
-423%
|
355
N/A
|
(137)
N/A
|
(1 063)
-676%
|
(1 006)
+5%
|
(1 465)
-46%
|
(1 294)
+12%
|
(1 660)
-28%
|
(1 912)
-15%
|
(2 399)
-25%
|
(2 204)
+8%
|
(1 003)
+54%
|
(822)
+18%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
3
|
5
|
4
|
10
|
7
|
16
|
14
|
9
|
3
|
(15)
|
(25)
|
(5)
|
17
|
23
|
30
|
18
|
12
|
7
|
24
|
16
|
(65)
|
(113)
|
(119)
|
(137)
|
(63)
|
(28)
|
(38)
|
39
|
120
|
136
|
126
|
108
|
15
|
24
|
40
|
5
|
(11)
|
17
|
14
|
(2)
|
12
|
|
| Net Change in Cash |
(73)
N/A
|
(41)
+44%
|
153
N/A
|
123
-20%
|
112
-9%
|
90
-19%
|
(83)
N/A
|
(8)
+90%
|
(12)
-48%
|
(23)
-87%
|
212
N/A
|
175
-18%
|
191
+9%
|
180
-6%
|
34
-81%
|
28
-17%
|
(4)
N/A
|
(23)
-519%
|
(148)
-547%
|
(88)
+41%
|
(8)
+91%
|
74
N/A
|
100
+35%
|
(9)
N/A
|
1
N/A
|
4
+192%
|
19
+431%
|
41
+122%
|
41
-1%
|
103
+152%
|
547
+431%
|
(105)
N/A
|
98
N/A
|
(82)
N/A
|
2 014
N/A
|
2 779
+38%
|
1 878
-32%
|
2 521
+34%
|
(1 153)
N/A
|
(1 905)
-65%
|
(287)
+85%
|
(1 329)
-364%
|
(401)
+70%
|
(160)
+60%
|
(392)
-145%
|
(655)
-67%
|
(223)
+66%
|
(228)
-2%
|
(98)
+57%
|
741
N/A
|
1 368
+85%
|
1 492
+9%
|
706
-53%
|
169
-76%
|
660
+289%
|
466
-29%
|
119
-74%
|
651
+445%
|
(90)
N/A
|
808
N/A
|
2 378
+194%
|
1 197
-50%
|
1 890
+58%
|
3 147
+66%
|
2 421
-23%
|
3 994
+65%
|
1 610
-60%
|
82
-95%
|
(592)
N/A
|
(584)
+1%
|
665
N/A
|
767
+15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
(4)
+90%
|
(11)
-192%
|
(31)
-193%
|
(12)
+60%
|
(50)
-306%
|
(60)
-20%
|
(9)
+86%
|
22
N/A
|
12
-45%
|
20
+61%
|
(9)
N/A
|
(29)
-214%
|
(24)
+17%
|
37
N/A
|
7
-80%
|
4
-51%
|
(34)
N/A
|
(86)
-157%
|
1
N/A
|
12
+743%
|
91
+669%
|
126
+39%
|
19
-85%
|
36
+91%
|
43
+18%
|
10
-77%
|
30
+209%
|
60
+97%
|
118
+98%
|
91
-23%
|
213
+134%
|
378
+78%
|
399
+5%
|
508
+27%
|
521
+3%
|
598
+15%
|
447
-25%
|
264
-41%
|
25
-91%
|
(248)
N/A
|
(252)
-2%
|
(92)
+64%
|
70
N/A
|
409
+483%
|
176
-57%
|
219
+25%
|
128
-42%
|
174
+36%
|
1 230
+608%
|
2 574
+109%
|
2 770
+8%
|
2 152
-22%
|
1 379
-36%
|
491
-64%
|
579
+18%
|
917
+58%
|
1 297
+41%
|
1 224
-6%
|
1 121
-8%
|
1 926
+72%
|
2 335
+21%
|
2 501
+7%
|
2 602
+4%
|
1 994
-23%
|
1 875
-6%
|
1 539
-18%
|
1 665
+8%
|
1 688
+1%
|
1 661
-2%
|
1 823
+10%
|
1 771
-3%
|
|