Vtron Group Co Ltd
SZSE:002308
Cash Flow Statement
Cash Flow Statement
Vtron Group Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(90)
|
(58)
|
(57)
|
(44)
|
(36)
|
(26)
|
(32)
|
(38)
|
(59)
|
(72)
|
(47)
|
(61)
|
(59)
|
(56)
|
(93)
|
(115)
|
(87)
|
(72)
|
(56)
|
(28)
|
(35)
|
(50)
|
(35)
|
(43)
|
(30)
|
(28)
|
(50)
|
(51)
|
(74)
|
(70)
|
(77)
|
(75)
|
(80)
|
(84)
|
(93)
|
(81)
|
(74)
|
(82)
|
(72)
|
(92)
|
(90)
|
(89)
|
(81)
|
(83)
|
(118)
|
(42)
|
(38)
|
(11)
|
29
|
(29)
|
(28)
|
(26)
|
(23)
|
(25)
|
(26)
|
(24)
|
(29)
|
(27)
|
|
| Change in Working Capital |
(78)
|
(55)
|
(54)
|
(58)
|
(61)
|
(54)
|
(51)
|
(51)
|
(41)
|
(49)
|
(37)
|
(26)
|
(44)
|
(43)
|
(295)
|
(170)
|
(228)
|
(283)
|
(311)
|
(314)
|
(313)
|
(322)
|
(340)
|
(334)
|
(291)
|
(320)
|
(333)
|
(322)
|
(400)
|
(391)
|
(409)
|
(442)
|
(414)
|
(416)
|
(425)
|
(457)
|
(543)
|
(595)
|
(577)
|
(579)
|
(517)
|
(505)
|
(503)
|
(520)
|
(487)
|
(444)
|
(486)
|
(426)
|
(429)
|
(406)
|
(326)
|
(290)
|
(254)
|
(200)
|
(198)
|
(199)
|
(199)
|
(230)
|
|
| Cash from Operating Activities |
98
N/A
|
159
+63%
|
185
+16%
|
204
+10%
|
194
-5%
|
163
-16%
|
131
-20%
|
93
-29%
|
158
+69%
|
128
-19%
|
241
+88%
|
250
+4%
|
235
-6%
|
290
+23%
|
354
+22%
|
326
-8%
|
374
+15%
|
337
-10%
|
218
-35%
|
167
-23%
|
100
-40%
|
65
-35%
|
85
+31%
|
169
+99%
|
230
+36%
|
275
+20%
|
301
+10%
|
334
+11%
|
289
-13%
|
348
+21%
|
303
-13%
|
239
-21%
|
240
+0%
|
218
-9%
|
249
+14%
|
276
+11%
|
228
-18%
|
148
-35%
|
158
+7%
|
98
-38%
|
157
+61%
|
213
+35%
|
183
-14%
|
83
-55%
|
(61)
N/A
|
6
N/A
|
(124)
N/A
|
40
N/A
|
106
+166%
|
17
-84%
|
94
+456%
|
94
0%
|
101
+7%
|
102
+1%
|
66
-36%
|
84
+29%
|
87
+3%
|
(460)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(5)
|
(4)
|
(3)
|
(5)
|
(7)
|
(11)
|
(72)
|
(84)
|
(130)
|
(157)
|
(147)
|
(210)
|
(219)
|
(244)
|
(238)
|
(177)
|
(133)
|
(89)
|
(73)
|
(65)
|
(63)
|
(58)
|
(32)
|
(27)
|
(18)
|
(29)
|
(26)
|
(32)
|
(32)
|
(15)
|
(25)
|
(17)
|
(20)
|
(34)
|
(42)
|
(47)
|
(50)
|
(44)
|
(33)
|
(30)
|
(32)
|
(25)
|
(19)
|
(19)
|
(8)
|
(6)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
38
|
4
|
3
|
(2)
|
5
|
6
|
1
|
4
|
(3)
|
(4)
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(494)
|
(536)
|
(1 072)
|
(1 036)
|
(744)
|
(705)
|
(298)
|
(362)
|
(305)
|
(401)
|
(303)
|
(352)
|
(982)
|
(749)
|
(863)
|
(381)
|
(85)
|
312
|
108
|
(451)
|
246
|
693
|
936
|
1 173
|
253
|
(481)
|
(584)
|
165
|
235
|
31
|
548
|
(434)
|
257
|
350
|
1
|
|
| Cash from Investing Activities |
28
N/A
|
(1)
N/A
|
(1)
-30%
|
(5)
-277%
|
0
N/A
|
(1)
N/A
|
(10)
-646%
|
(68)
-600%
|
(88)
-29%
|
(134)
-53%
|
(156)
-16%
|
(146)
+6%
|
(210)
-43%
|
(219)
-4%
|
(243)
-11%
|
(237)
+3%
|
(176)
+26%
|
(132)
+25%
|
(88)
+33%
|
(73)
+17%
|
(65)
+12%
|
(63)
+2%
|
(58)
+8%
|
(526)
-803%
|
(563)
-7%
|
(1 090)
-94%
|
(1 065)
+2%
|
(771)
+28%
|
(737)
+4%
|
(330)
+55%
|
(376)
-14%
|
(331)
+12%
|
(418)
-27%
|
(324)
+23%
|
(386)
-19%
|
(1 024)
-165%
|
(796)
+22%
|
(913)
-15%
|
(424)
+54%
|
(118)
+72%
|
283
N/A
|
76
-73%
|
(476)
N/A
|
227
N/A
|
674
+197%
|
928
+38%
|
1 167
+26%
|
249
-79%
|
(483)
N/A
|
(586)
-21%
|
164
N/A
|
233
+42%
|
29
-88%
|
546
+1 792%
|
(436)
N/A
|
256
N/A
|
349
+36%
|
1
-100%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(20)
|
15
|
0
|
0
|
(30)
|
(25)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
268
|
0
|
33
|
0
|
(216)
|
92
|
0
|
0
|
(28)
|
(29)
|
202
|
312
|
286
|
303
|
36
|
17
|
(116)
|
(335)
|
(331)
|
(329)
|
(195)
|
(26)
|
0
|
3
|
3
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(72)
|
(148)
|
(102)
|
(102)
|
(118)
|
(33)
|
(65)
|
0
|
(66)
|
(126)
|
(86)
|
0
|
(104)
|
(161)
|
(160)
|
0
|
(220)
|
(225)
|
(225)
|
0
|
0
|
(167)
|
(167)
|
(171)
|
(171)
|
(22)
|
(35)
|
(31)
|
(40)
|
(27)
|
(14)
|
(15)
|
(7)
|
(2)
|
(2)
|
(3)
|
(14)
|
(37)
|
(52)
|
(54)
|
(46)
|
0
|
(14)
|
(17)
|
(14)
|
(14)
|
(0)
|
0
|
(0)
|
(0)
|
(8)
|
(9)
|
(11)
|
(12)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Other |
(2)
|
(1)
|
1 212
|
1 211
|
1 210
|
1 211
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
16
|
16
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
89
|
94
|
0
|
85
|
(3)
|
899
|
0
|
888
|
918
|
(7)
|
(13)
|
(61)
|
(110)
|
(87)
|
(84)
|
(20)
|
(40)
|
(45)
|
(41)
|
(38)
|
0
|
(19)
|
(23)
|
(7)
|
(9)
|
6
|
6
|
(13)
|
(14)
|
|
| Cash from Financing Activities |
(94)
N/A
|
(134)
-43%
|
1 110
N/A
|
1 120
+1%
|
1 062
-5%
|
1 153
+9%
|
(86)
N/A
|
0
N/A
|
(67)
N/A
|
(126)
-89%
|
(86)
+32%
|
0
N/A
|
(104)
N/A
|
(161)
-54%
|
(161)
N/A
|
0
N/A
|
(205)
N/A
|
(209)
-2%
|
(209)
N/A
|
0
N/A
|
0
N/A
|
(167)
N/A
|
(167)
N/A
|
(171)
-2%
|
(171)
N/A
|
249
N/A
|
(32)
N/A
|
4
N/A
|
(37)
N/A
|
(153)
-314%
|
172
N/A
|
139
-19%
|
77
-44%
|
(33)
N/A
|
868
N/A
|
1 098
+26%
|
1 186
+8%
|
1 167
-2%
|
244
-79%
|
(31)
N/A
|
(90)
-189%
|
(241)
-170%
|
(436)
-81%
|
(424)
+3%
|
(355)
+16%
|
(248)
+30%
|
(71)
+71%
|
(36)
+49%
|
(35)
+4%
|
3
N/A
|
(29)
N/A
|
(34)
-17%
|
(17)
+48%
|
(21)
-22%
|
0
N/A
|
(0)
N/A
|
(20)
-5 980%
|
(19)
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Net Change in Cash |
32
N/A
|
24
-26%
|
1 293
+5 266%
|
1 318
+2%
|
1 256
-5%
|
1 315
+5%
|
35
-97%
|
(60)
N/A
|
3
N/A
|
(133)
N/A
|
(1)
+99%
|
17
N/A
|
(78)
N/A
|
(90)
-14%
|
(50)
+44%
|
(72)
-44%
|
(7)
+90%
|
(5)
+28%
|
(80)
-1 506%
|
(116)
-44%
|
(85)
+27%
|
(166)
-95%
|
(141)
+15%
|
(528)
-275%
|
(504)
+4%
|
(566)
-12%
|
(797)
-41%
|
(433)
+46%
|
(485)
-12%
|
(135)
+72%
|
99
N/A
|
48
-51%
|
(101)
N/A
|
(139)
-38%
|
731
N/A
|
350
-52%
|
617
+76%
|
402
-35%
|
(22)
N/A
|
(51)
-132%
|
351
N/A
|
48
-86%
|
(729)
N/A
|
(114)
+84%
|
259
N/A
|
686
+165%
|
971
+42%
|
253
-74%
|
(412)
N/A
|
(566)
-37%
|
230
N/A
|
292
+27%
|
113
-61%
|
628
+457%
|
(369)
N/A
|
342
N/A
|
417
+22%
|
(479)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
88
N/A
|
155
+75%
|
181
+17%
|
201
+11%
|
189
-6%
|
156
-18%
|
120
-23%
|
22
-82%
|
74
+238%
|
(2)
N/A
|
85
N/A
|
103
+22%
|
25
-75%
|
71
+180%
|
110
+56%
|
89
-20%
|
198
+123%
|
204
+3%
|
129
-37%
|
94
-28%
|
36
-62%
|
1
-96%
|
27
+1 946%
|
137
+415%
|
203
+48%
|
257
+27%
|
272
+6%
|
307
+13%
|
257
-16%
|
316
+23%
|
288
-9%
|
214
-26%
|
223
+4%
|
198
-11%
|
215
+9%
|
234
+9%
|
181
-23%
|
98
-46%
|
115
+17%
|
65
-43%
|
128
+96%
|
181
+41%
|
158
-13%
|
64
-60%
|
(79)
N/A
|
(2)
+98%
|
(130)
-8 573%
|
36
N/A
|
104
+189%
|
16
-85%
|
93
+493%
|
92
-2%
|
99
+8%
|
100
+1%
|
63
-36%
|
84
+32%
|
86
+3%
|
(461)
N/A
|
|