Hanwang Technology Co Ltd
SZSE:002362
Cash Flow Statement
Cash Flow Statement
Hanwang Technology Co Ltd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(27)
|
(50)
|
(56)
|
(58)
|
(39)
|
(24)
|
(17)
|
(16)
|
(31)
|
(24)
|
(7)
|
(2)
|
(1)
|
0
|
(20)
|
(13)
|
(4)
|
(9)
|
(5)
|
(14)
|
(16)
|
(14)
|
(17)
|
(19)
|
(14)
|
(14)
|
(11)
|
(10)
|
(24)
|
(24)
|
(32)
|
(25)
|
(30)
|
(32)
|
(35)
|
(42)
|
(35)
|
(37)
|
(28)
|
(28)
|
(35)
|
(34)
|
(23)
|
(11)
|
(3)
|
8
|
(1)
|
(4)
|
(11)
|
(7)
|
(12)
|
(15)
|
(5)
|
(16)
|
(5)
|
(4)
|
(10)
|
(0)
|
(5)
|
(9)
|
(3)
|
(8)
|
(1)
|
3
|
|
| Change in Working Capital |
(121)
|
(143)
|
(347)
|
(261)
|
(261)
|
(308)
|
(80)
|
(174)
|
(144)
|
(74)
|
(98)
|
(71)
|
(195)
|
(84)
|
(90)
|
(93)
|
(191)
|
(181)
|
(192)
|
(205)
|
(158)
|
(184)
|
(183)
|
(183)
|
(193)
|
(194)
|
(194)
|
(207)
|
(194)
|
(210)
|
(226)
|
(232)
|
(270)
|
(286)
|
(298)
|
(314)
|
(327)
|
(333)
|
(330)
|
(321)
|
(419)
|
(419)
|
(511)
|
(587)
|
(525)
|
(617)
|
(615)
|
(599)
|
(652)
|
(651)
|
(659)
|
(702)
|
(636)
|
(628)
|
(649)
|
(661)
|
(690)
|
(687)
|
(679)
|
(664)
|
(709)
|
(746)
|
(780)
|
(818)
|
|
| Cash from Operating Activities |
115
N/A
|
145
+26%
|
(203)
N/A
|
10
N/A
|
(314)
N/A
|
(390)
-24%
|
(61)
+84%
|
(292)
-383%
|
(127)
+57%
|
(74)
+42%
|
(105)
-43%
|
(98)
+7%
|
(52)
+47%
|
(28)
+47%
|
(19)
+32%
|
7
N/A
|
34
+393%
|
50
+47%
|
63
+26%
|
53
-17%
|
58
+10%
|
22
-62%
|
32
+42%
|
31
-3%
|
36
+18%
|
44
+22%
|
43
-2%
|
48
+11%
|
52
+8%
|
52
+1%
|
50
-4%
|
54
+7%
|
42
-23%
|
11
-73%
|
5
-56%
|
(3)
N/A
|
(17)
-504%
|
(7)
+60%
|
0
N/A
|
(18)
N/A
|
88
N/A
|
28
-68%
|
37
+34%
|
23
-39%
|
19
-18%
|
18
-3%
|
(40)
N/A
|
(31)
+22%
|
(69)
-123%
|
(92)
-33%
|
(128)
-39%
|
(112)
+13%
|
(36)
+68%
|
10
N/A
|
(11)
N/A
|
(11)
-6%
|
(63)
-457%
|
(106)
-70%
|
7
N/A
|
1
-87%
|
32
+3 455%
|
30
-5%
|
(50)
N/A
|
(82)
-66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(62)
|
(97)
|
(279)
|
(233)
|
(230)
|
(223)
|
(58)
|
(102)
|
(79)
|
(61)
|
(64)
|
(61)
|
(71)
|
(64)
|
(45)
|
(37)
|
(43)
|
(42)
|
(36)
|
(31)
|
(21)
|
(16)
|
(14)
|
(14)
|
(18)
|
(21)
|
(25)
|
(25)
|
(13)
|
(11)
|
(6)
|
(10)
|
(7)
|
(8)
|
(13)
|
(11)
|
(21)
|
(20)
|
(17)
|
(14)
|
(20)
|
(23)
|
(30)
|
(44)
|
(45)
|
(61)
|
(71)
|
(72)
|
(74)
|
(67)
|
(65)
|
(66)
|
(67)
|
(72)
|
(85)
|
(92)
|
(117)
|
(139)
|
(143)
|
(150)
|
(141)
|
(125)
|
(114)
|
(106)
|
|
| Other Items |
25
|
25
|
40
|
25
|
0
|
9
|
0
|
11
|
(160)
|
(61)
|
(47)
|
(5)
|
148
|
(41)
|
(60)
|
(111)
|
(95)
|
(10)
|
15
|
9
|
64
|
(66)
|
(88)
|
(93)
|
(112)
|
189
|
(17)
|
(29)
|
(25)
|
(302)
|
(23)
|
(62)
|
(94)
|
72
|
22
|
41
|
68
|
173
|
55
|
48
|
51
|
(154)
|
(46)
|
96
|
(131)
|
(404)
|
(293)
|
(461)
|
(147)
|
114
|
49
|
124
|
37
|
120
|
93
|
198
|
179
|
178
|
166
|
81
|
24
|
205
|
(23)
|
15
|
|
| Cash from Investing Activities |
(37)
N/A
|
(72)
-94%
|
(239)
-230%
|
(208)
+13%
|
(230)
-10%
|
(214)
+7%
|
(58)
+73%
|
(91)
-58%
|
(239)
-162%
|
(122)
+49%
|
(112)
+9%
|
(66)
+41%
|
77
N/A
|
(105)
N/A
|
(105)
0%
|
(148)
-41%
|
(138)
+7%
|
(52)
+62%
|
(20)
+61%
|
(22)
-8%
|
44
N/A
|
(82)
N/A
|
(103)
-26%
|
(107)
-4%
|
(130)
-21%
|
168
N/A
|
(42)
N/A
|
(53)
-27%
|
(37)
+30%
|
(313)
-742%
|
(29)
+91%
|
(72)
-149%
|
(101)
-40%
|
65
N/A
|
9
-86%
|
31
+232%
|
47
+53%
|
153
+228%
|
38
-75%
|
34
-10%
|
31
-10%
|
(178)
N/A
|
(76)
+57%
|
52
N/A
|
(175)
N/A
|
(464)
-165%
|
(363)
+22%
|
(533)
-47%
|
(221)
+59%
|
47
N/A
|
(15)
N/A
|
59
N/A
|
(30)
N/A
|
48
N/A
|
8
-83%
|
106
+1 220%
|
62
-41%
|
39
-37%
|
23
-43%
|
(69)
N/A
|
(116)
-69%
|
80
N/A
|
(137)
N/A
|
(91)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
30
|
(21)
|
30
|
(122)
|
10
|
56
|
30
|
165
|
(50)
|
(50)
|
(200)
|
(180)
|
(120)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
5
|
0
|
10
|
11
|
14
|
0
|
4
|
(6)
|
(9)
|
(19)
|
(16)
|
(10)
|
(10)
|
0
|
32
|
32
|
32
|
81
|
49
|
49
|
34
|
(38)
|
(3)
|
(1)
|
2
|
42
|
2
|
25
|
67
|
153
|
227
|
210
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(9)
|
(11)
|
(11)
|
(10)
|
(7)
|
(4)
|
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)
|
(7)
|
(7)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
|
| Other |
(10)
|
1 081
|
1 074
|
1 075
|
1 082
|
(7)
|
0
|
1
|
0
|
1
|
6
|
6
|
5
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
9
|
4
|
1
|
0
|
0
|
3
|
34
|
43
|
43
|
40
|
13
|
4
|
4
|
4
|
(6)
|
(5)
|
3
|
4
|
11
|
11
|
3
|
(22)
|
539
|
0
|
0
|
565
|
2
|
(15)
|
(15)
|
(18)
|
(18)
|
0
|
(29)
|
(29)
|
(35)
|
0
|
(5)
|
0
|
(11)
|
0
|
(11)
|
(11)
|
|
| Cash from Financing Activities |
20
N/A
|
1 059
+5 168%
|
1 101
+4%
|
950
-14%
|
1 089
+15%
|
45
-96%
|
25
-45%
|
157
+527%
|
(61)
N/A
|
(60)
+1%
|
(205)
-239%
|
(181)
+11%
|
(119)
+34%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
4
N/A
|
9
+166%
|
9
N/A
|
4
-55%
|
1
-88%
|
0
N/A
|
0
N/A
|
3
N/A
|
34
+963%
|
43
+26%
|
45
+4%
|
44
-1%
|
18
-59%
|
8
-54%
|
14
+61%
|
15
+8%
|
7
-50%
|
8
+14%
|
6
-24%
|
(3)
N/A
|
2
N/A
|
(9)
N/A
|
(13)
-58%
|
(39)
-189%
|
522
N/A
|
0
N/A
|
564
N/A
|
596
+6%
|
34
-94%
|
65
+91%
|
31
-52%
|
29
-7%
|
13
-54%
|
(41)
N/A
|
(35)
+13%
|
(33)
+6%
|
(36)
-9%
|
4
N/A
|
(7)
N/A
|
17
N/A
|
53
+222%
|
138
+160%
|
211
+52%
|
192
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
(2)
|
(3)
|
(1)
|
0
|
1
|
4
|
1
|
3
|
2
|
4
|
0
|
(13)
|
(4)
|
(9)
|
(7)
|
2
|
(6)
|
(6)
|
5
|
15
|
13
|
10
|
8
|
(2)
|
(2)
|
2
|
(2)
|
(6)
|
4
|
4
|
1
|
3
|
|
| Net Change in Cash |
98
N/A
|
1 132
+1 060%
|
659
-42%
|
753
+14%
|
545
-28%
|
(559)
N/A
|
(94)
+83%
|
(228)
-144%
|
(428)
-88%
|
(257)
+40%
|
(421)
-64%
|
(346)
+18%
|
(94)
+73%
|
(250)
-167%
|
(125)
+50%
|
(143)
-14%
|
(105)
+26%
|
(3)
+97%
|
42
N/A
|
30
-29%
|
105
+250%
|
(50)
N/A
|
(62)
-24%
|
(72)
-16%
|
(93)
-29%
|
207
N/A
|
(3)
N/A
|
(2)
+38%
|
49
N/A
|
(217)
N/A
|
66
N/A
|
26
-60%
|
(42)
N/A
|
81
N/A
|
26
-68%
|
43
+62%
|
38
-11%
|
158
+317%
|
46
-71%
|
17
-63%
|
122
+610%
|
(154)
N/A
|
(52)
+66%
|
23
N/A
|
362
+1 466%
|
77
-79%
|
154
+101%
|
35
-77%
|
(262)
N/A
|
14
N/A
|
(107)
N/A
|
(9)
+92%
|
(40)
-357%
|
27
N/A
|
(30)
N/A
|
59
N/A
|
(38)
N/A
|
(60)
-57%
|
20
N/A
|
(57)
N/A
|
(27)
+53%
|
252
N/A
|
25
-90%
|
21
-16%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
53
N/A
|
48
-9%
|
(482)
N/A
|
(223)
+54%
|
(544)
-144%
|
(613)
-13%
|
(118)
+81%
|
(395)
-234%
|
(206)
+48%
|
(135)
+34%
|
(169)
-25%
|
(159)
+6%
|
(123)
+23%
|
(92)
+25%
|
(64)
+30%
|
(30)
+53%
|
(9)
+70%
|
8
N/A
|
28
+234%
|
22
-20%
|
37
+69%
|
7
-83%
|
17
+163%
|
16
-4%
|
18
+9%
|
23
+27%
|
18
-21%
|
23
+30%
|
39
+69%
|
42
+6%
|
44
+5%
|
44
0%
|
35
-20%
|
4
-90%
|
(8)
N/A
|
(13)
-76%
|
(38)
-181%
|
(27)
+29%
|
(17)
+38%
|
(31)
-90%
|
68
N/A
|
4
-94%
|
7
+68%
|
(22)
N/A
|
(26)
-21%
|
(43)
-63%
|
(111)
-160%
|
(103)
+7%
|
(144)
-40%
|
(159)
-11%
|
(193)
-21%
|
(178)
+8%
|
(103)
+42%
|
(62)
+40%
|
(96)
-54%
|
(103)
-8%
|
(179)
-74%
|
(245)
-37%
|
(136)
+44%
|
(149)
-10%
|
(109)
+27%
|
(95)
+13%
|
(164)
-73%
|
(188)
-15%
|
|