Haining China Leather Market Co Ltd
SZSE:002344
Cash Flow Statement
Cash Flow Statement
Haining China Leather Market 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(83)
|
(87)
|
(39)
|
(32)
|
(80)
|
(42)
|
(60)
|
(123)
|
(95)
|
(193)
|
(177)
|
(157)
|
(261)
|
(282)
|
(274)
|
(332)
|
(391)
|
(550)
|
(526)
|
(500)
|
(805)
|
(567)
|
(605)
|
(690)
|
(541)
|
(608)
|
(565)
|
(558)
|
(360)
|
(325)
|
(423)
|
(349)
|
(329)
|
(325)
|
(272)
|
(248)
|
(278)
|
(263)
|
(297)
|
(424)
|
(274)
|
(291)
|
(337)
|
(211)
|
(246)
|
(226)
|
(183)
|
(176)
|
(167)
|
(137)
|
(168)
|
(330)
|
(391)
|
(388)
|
(344)
|
(193)
|
(214)
|
(251)
|
(258)
|
(252)
|
(206)
|
(181)
|
(176)
|
(176)
|
(187)
|
(169)
|
|
| Change in Working Capital |
88
|
100
|
57
|
36
|
60
|
(95)
|
8
|
(123)
|
(24)
|
19
|
3
|
139
|
88
|
(78)
|
280
|
310
|
309
|
324
|
96
|
134
|
55
|
209
|
(1)
|
(138)
|
(170)
|
(159)
|
(434)
|
(516)
|
(227)
|
(323)
|
(411)
|
(321)
|
(778)
|
(610)
|
(130)
|
(203)
|
2
|
(87)
|
(453)
|
(563)
|
(202)
|
(44)
|
358
|
487
|
72
|
3
|
(76)
|
14
|
(87)
|
(160)
|
(233)
|
(326)
|
(335)
|
(355)
|
(238)
|
(221)
|
(236)
|
(365)
|
(472)
|
(571)
|
(364)
|
(294)
|
(180)
|
(73)
|
(256)
|
(445)
|
|
| Cash from Operating Activities |
122
N/A
|
279
+129%
|
367
+31%
|
363
-1%
|
872
+140%
|
784
-10%
|
1 157
+48%
|
1 103
-5%
|
484
-56%
|
300
-38%
|
498
+66%
|
660
+33%
|
1 578
+139%
|
1 502
-5%
|
1 348
-10%
|
1 554
+15%
|
1 319
-15%
|
1 682
+28%
|
1 353
-20%
|
1 083
-20%
|
772
-29%
|
678
-12%
|
686
+1%
|
568
-17%
|
314
-45%
|
316
+1%
|
158
-50%
|
35
-78%
|
654
+1 791%
|
562
-14%
|
514
-9%
|
793
+54%
|
294
-63%
|
511
+74%
|
862
+69%
|
838
-3%
|
1 003
+20%
|
1 000
0%
|
409
-59%
|
152
-63%
|
642
+323%
|
649
+1%
|
936
+44%
|
1 107
+18%
|
639
-42%
|
517
-19%
|
548
+6%
|
779
+42%
|
726
-7%
|
560
-23%
|
660
+18%
|
312
-53%
|
74
-76%
|
189
+157%
|
11
-94%
|
233
+2 033%
|
127
-45%
|
24
-81%
|
33
+38%
|
(58)
N/A
|
146
N/A
|
256
+76%
|
394
+54%
|
614
+56%
|
377
-39%
|
129
-66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(107)
|
(75)
|
(67)
|
(73)
|
(141)
|
(138)
|
(431)
|
(410)
|
(355)
|
(363)
|
(853)
|
(952)
|
(1 369)
|
(1 360)
|
(1 205)
|
(1 136)
|
(1 038)
|
(1 211)
|
(965)
|
(1 175)
|
(1 341)
|
(1 453)
|
(1 412)
|
(1 430)
|
(1 206)
|
(1 212)
|
(1 537)
|
(1 564)
|
(1 533)
|
(1 362)
|
(1 157)
|
(1 178)
|
(1 065)
|
(1 015)
|
(713)
|
(549)
|
(433)
|
(527)
|
(555)
|
(559)
|
(627)
|
(539)
|
(483)
|
(429)
|
(419)
|
(395)
|
(294)
|
(301)
|
(239)
|
(208)
|
(322)
|
(405)
|
(398)
|
(426)
|
(214)
|
(51)
|
(52)
|
(22)
|
(116)
|
(155)
|
(161)
|
(169)
|
(129)
|
(112)
|
(146)
|
(153)
|
|
| Other Items |
(28)
|
19
|
66
|
(61)
|
(114)
|
(118)
|
(129)
|
0
|
0
|
0
|
0
|
(66)
|
(66)
|
(66)
|
49
|
(2)
|
(184)
|
(232)
|
(315)
|
86
|
291
|
96
|
(62)
|
(57)
|
111
|
(233)
|
262
|
55
|
(487)
|
117
|
(763)
|
(679)
|
242
|
318
|
743
|
623
|
(247)
|
(404)
|
(372)
|
(416)
|
(297)
|
(35)
|
(74)
|
(19)
|
204
|
(42)
|
(151)
|
(560)
|
(161)
|
(243)
|
273
|
509
|
(123)
|
(212)
|
(1 044)
|
(961)
|
(598)
|
(525)
|
336
|
341
|
189
|
182
|
(182)
|
(92)
|
(187)
|
39
|
|
| Cash from Investing Activities |
(135)
N/A
|
(56)
+58%
|
(1)
+98%
|
(134)
-13 270%
|
(255)
-90%
|
(256)
-1%
|
(560)
-119%
|
(413)
+26%
|
(359)
+13%
|
(363)
-1%
|
(853)
-135%
|
(1 018)
-19%
|
(1 435)
-41%
|
(1 426)
+1%
|
(1 155)
+19%
|
(1 138)
+2%
|
(1 222)
-7%
|
(1 443)
-18%
|
(1 280)
+11%
|
(1 089)
+15%
|
(1 050)
+4%
|
(1 357)
-29%
|
(1 475)
-9%
|
(1 487)
-1%
|
(1 095)
+26%
|
(1 446)
-32%
|
(1 275)
+12%
|
(1 509)
-18%
|
(2 020)
-34%
|
(1 245)
+38%
|
(1 920)
-54%
|
(1 856)
+3%
|
(823)
+56%
|
(697)
+15%
|
29
N/A
|
74
+152%
|
(680)
N/A
|
(930)
-37%
|
(927)
+0%
|
(975)
-5%
|
(924)
+5%
|
(574)
+38%
|
(557)
+3%
|
(449)
+19%
|
(215)
+52%
|
(437)
-103%
|
(445)
-2%
|
(861)
-93%
|
(400)
+54%
|
(451)
-13%
|
(48)
+89%
|
103
N/A
|
(521)
N/A
|
(638)
-23%
|
(1 258)
-97%
|
(1 012)
+20%
|
(650)
+36%
|
(547)
+16%
|
220
N/A
|
185
-16%
|
28
-85%
|
13
-54%
|
(311)
N/A
|
(204)
+34%
|
(332)
-63%
|
(114)
+66%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
191
|
(120)
|
(196)
|
(595)
|
(509)
|
(400)
|
(322)
|
(95)
|
(98)
|
(8)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
199
|
199
|
410
|
416
|
266
|
979
|
1 092
|
1 173
|
2 127
|
1 313
|
1 052
|
390
|
(1 313)
|
(1 444)
|
(2 043)
|
(1 521)
|
(827)
|
(613)
|
(82)
|
175
|
801
|
403
|
214
|
(490)
|
(1 088)
|
(69)
|
122
|
604
|
491
|
45
|
(72)
|
(50)
|
398
|
568
|
933
|
1 109
|
1 285
|
143
|
5
|
(372)
|
(349)
|
(44)
|
34
|
300
|
(168)
|
70
|
(40)
|
|
| Cash Paid for Dividends |
(69)
|
(32)
|
(30)
|
(32)
|
(98)
|
(101)
|
(90)
|
(87)
|
(139)
|
(136)
|
(140)
|
(140)
|
(144)
|
(147)
|
(142)
|
(142)
|
(142)
|
(139)
|
(140)
|
(140)
|
(67)
|
(168)
|
(169)
|
(183)
|
(251)
|
(158)
|
(180)
|
(183)
|
(75)
|
(112)
|
(125)
|
(123)
|
(182)
|
(174)
|
(147)
|
(135)
|
(213)
|
(177)
|
(176)
|
(180)
|
(48)
|
(51)
|
(53)
|
(47)
|
(40)
|
(39)
|
(32)
|
(40)
|
(45)
|
(45)
|
(46)
|
(41)
|
(67)
|
(68)
|
(73)
|
(77)
|
(47)
|
(107)
|
(113)
|
(111)
|
(100)
|
(98)
|
(97)
|
(94)
|
(89)
|
(83)
|
|
| Other |
0
|
0
|
27
|
1 374
|
1 379
|
1 379
|
1 388
|
56
|
83
|
83
|
15
|
14
|
(19)
|
(19)
|
(13)
|
0
|
0
|
0
|
5
|
16
|
37
|
77
|
74
|
67
|
46
|
7
|
(110)
|
(139)
|
(146)
|
(6)
|
2 151
|
2 325
|
2 331
|
2 191
|
154
|
0
|
7
|
7
|
(25)
|
(9)
|
4
|
3
|
126
|
108
|
(229)
|
(178)
|
(363)
|
(470)
|
(75)
|
(133)
|
(36)
|
67
|
(15)
|
(15)
|
(59)
|
(58)
|
299
|
301
|
(42)
|
(130)
|
(411)
|
(418)
|
(36)
|
50
|
(13)
|
(16)
|
|
| Cash from Financing Activities |
122
N/A
|
(152)
N/A
|
(199)
-31%
|
748
N/A
|
771
+3%
|
878
+14%
|
977
+11%
|
(127)
N/A
|
(154)
-22%
|
(61)
+60%
|
(126)
-106%
|
(129)
-3%
|
(163)
-26%
|
(166)
-2%
|
(155)
+7%
|
(168)
-9%
|
(168)
N/A
|
(160)
+5%
|
(135)
+16%
|
75
N/A
|
169
+126%
|
319
+89%
|
322
+1%
|
151
-53%
|
775
+413%
|
941
+21%
|
884
-6%
|
1 805
+104%
|
1 092
-40%
|
934
-14%
|
2 415
+159%
|
889
-63%
|
705
-21%
|
(27)
N/A
|
(1 514)
-5 592%
|
(956)
+37%
|
(819)
+14%
|
(252)
+69%
|
(26)
+90%
|
613
N/A
|
360
-41%
|
167
-54%
|
(417)
N/A
|
(1 027)
-146%
|
(338)
+67%
|
(95)
+72%
|
209
N/A
|
(19)
N/A
|
(74)
-295%
|
(249)
-235%
|
(132)
+47%
|
425
N/A
|
486
+15%
|
850
+75%
|
978
+15%
|
1 150
+18%
|
394
-66%
|
200
-49%
|
(527)
N/A
|
(590)
-12%
|
(555)
+6%
|
(482)
+13%
|
167
N/A
|
(212)
N/A
|
(32)
+85%
|
(140)
-335%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
(2)
|
1
|
2
|
3
|
3
|
(2)
|
(4)
|
(6)
|
(4)
|
(0)
|
(1)
|
1
|
1
|
0
|
2
|
0
|
(1)
|
1
|
0
|
3
|
2
|
(0)
|
(0)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
108
N/A
|
71
-34%
|
166
+134%
|
977
+488%
|
1 388
+42%
|
1 405
+1%
|
1 572
+12%
|
564
-64%
|
(31)
N/A
|
(125)
-307%
|
(480)
-284%
|
(487)
-2%
|
(18)
+96%
|
(89)
-390%
|
38
N/A
|
249
+559%
|
(75)
N/A
|
75
N/A
|
(66)
N/A
|
64
N/A
|
(110)
N/A
|
(362)
-230%
|
(466)
-29%
|
(765)
-64%
|
(4)
+100%
|
(186)
-4 924%
|
(236)
-27%
|
327
N/A
|
(279)
N/A
|
247
N/A
|
1 009
+308%
|
(175)
N/A
|
176
N/A
|
(212)
N/A
|
(622)
-194%
|
(42)
+93%
|
(496)
-1 078%
|
(183)
+63%
|
(543)
-196%
|
(211)
+61%
|
81
N/A
|
245
+201%
|
(38)
N/A
|
(369)
-873%
|
85
N/A
|
(17)
N/A
|
312
N/A
|
(101)
N/A
|
252
N/A
|
(140)
N/A
|
479
N/A
|
840
+75%
|
39
-95%
|
401
+928%
|
(270)
N/A
|
371
N/A
|
(128)
N/A
|
(323)
-151%
|
(274)
+15%
|
(463)
-69%
|
(382)
+17%
|
(214)
+44%
|
250
N/A
|
199
-21%
|
13
-94%
|
(124)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
204
+1 234%
|
300
+47%
|
291
-3%
|
732
+152%
|
646
-12%
|
727
+13%
|
693
-5%
|
129
-81%
|
(63)
N/A
|
(355)
-463%
|
(292)
+18%
|
210
N/A
|
142
-32%
|
144
+2%
|
418
+191%
|
281
-33%
|
471
+68%
|
388
-18%
|
(92)
N/A
|
(569)
-519%
|
(775)
-36%
|
(726)
+6%
|
(862)
-19%
|
(892)
-4%
|
(896)
0%
|
(1 379)
-54%
|
(1 529)
-11%
|
(879)
+43%
|
(800)
+9%
|
(643)
+20%
|
(385)
+40%
|
(771)
-100%
|
(504)
+35%
|
149
N/A
|
289
+93%
|
570
+97%
|
473
-17%
|
(146)
N/A
|
(407)
-179%
|
16
N/A
|
111
+610%
|
453
+309%
|
678
+50%
|
221
-67%
|
122
-45%
|
253
+108%
|
478
+88%
|
487
+2%
|
352
-28%
|
339
-4%
|
(93)
N/A
|
(324)
-249%
|
(237)
+27%
|
(203)
+14%
|
182
N/A
|
75
-59%
|
2
-97%
|
(83)
N/A
|
(213)
-157%
|
(15)
+93%
|
87
N/A
|
265
+206%
|
502
+89%
|
232
-54%
|
(23)
N/A
|
|