Aerospace CH UAV Co Ltd
SZSE:002389
Cash Flow Statement
Cash Flow Statement
Aerospace CH UAV Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(37)
|
(49)
|
(40)
|
(14)
|
(24)
|
(23)
|
(60)
|
(61)
|
(76)
|
(63)
|
(39)
|
(30)
|
(21)
|
(48)
|
(86)
|
(91)
|
(94)
|
(99)
|
(87)
|
(95)
|
(100)
|
(121)
|
(120)
|
(130)
|
(124)
|
(123)
|
(145)
|
(134)
|
(120)
|
(141)
|
0
|
(5)
|
(12)
|
(29)
|
(187)
|
(184)
|
(182)
|
(172)
|
(133)
|
(151)
|
(160)
|
|
Change in Working Capital |
(79)
|
(105)
|
(100)
|
(149)
|
(140)
|
(92)
|
(165)
|
(144)
|
(166)
|
(197)
|
(127)
|
(114)
|
(168)
|
(213)
|
(265)
|
(281)
|
(346)
|
(374)
|
(365)
|
(391)
|
(396)
|
(420)
|
(406)
|
(437)
|
(372)
|
(402)
|
(394)
|
(415)
|
(382)
|
(381)
|
(410)
|
(402)
|
(447)
|
(451)
|
(487)
|
(506)
|
(482)
|
(480)
|
(461)
|
(477)
|
(536)
|
|
Cash from Operating Activities |
147
N/A
|
186
+26%
|
161
-13%
|
128
-21%
|
96
-25%
|
77
-20%
|
13
-83%
|
17
+29%
|
103
+508%
|
286
+178%
|
218
-24%
|
173
-21%
|
157
-9%
|
(97)
N/A
|
(65)
+33%
|
(193)
-198%
|
(41)
+79%
|
(255)
-526%
|
(52)
+79%
|
125
N/A
|
322
+158%
|
525
+63%
|
549
+5%
|
454
-17%
|
411
-10%
|
481
+17%
|
296
-38%
|
49
-84%
|
38
-21%
|
(109)
N/A
|
(181)
-66%
|
(59)
+67%
|
474
N/A
|
329
-31%
|
285
-13%
|
298
+5%
|
388
+30%
|
358
-8%
|
402
+13%
|
536
+33%
|
(94)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(593)
|
(619)
|
(661)
|
(643)
|
(486)
|
(439)
|
(317)
|
(209)
|
(340)
|
(279)
|
(295)
|
(291)
|
(146)
|
(200)
|
(224)
|
(207)
|
(122)
|
(73)
|
(62)
|
(49)
|
(136)
|
(157)
|
(157)
|
(146)
|
(251)
|
(233)
|
(246)
|
(250)
|
(203)
|
(216)
|
(193)
|
(204)
|
(361)
|
(352)
|
(358)
|
(392)
|
(323)
|
(332)
|
(362)
|
(359)
|
(267)
|
|
Other Items |
222
|
237
|
196
|
100
|
(406)
|
(514)
|
(439)
|
(384)
|
208
|
0
|
0
|
73
|
(61)
|
(49)
|
43
|
58
|
361
|
417
|
286
|
245
|
75
|
8
|
127
|
171
|
81
|
190
|
109
|
107
|
396
|
(283)
|
324
|
(13)
|
(301)
|
353
|
(60)
|
129
|
190
|
(43)
|
(302)
|
(97)
|
97
|
|
Cash from Investing Activities |
(371)
N/A
|
(382)
-3%
|
(465)
-22%
|
(543)
-17%
|
(892)
-64%
|
(953)
-7%
|
(756)
+21%
|
(593)
+22%
|
(132)
+78%
|
(48)
+64%
|
(129)
-171%
|
(218)
-69%
|
(206)
+5%
|
(248)
-20%
|
(181)
+27%
|
(149)
+18%
|
238
N/A
|
344
+44%
|
224
-35%
|
196
-13%
|
(61)
N/A
|
(149)
-145%
|
(30)
+80%
|
25
N/A
|
(170)
N/A
|
(43)
+75%
|
(137)
-223%
|
(142)
-4%
|
193
N/A
|
(499)
N/A
|
131
N/A
|
(218)
N/A
|
(662)
-204%
|
1
N/A
|
(419)
N/A
|
(264)
+37%
|
(133)
+49%
|
(375)
-182%
|
(664)
-77%
|
(457)
+31%
|
(170)
+63%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
159
|
182
|
204
|
(219)
|
(311)
|
(296)
|
(393)
|
(33)
|
70
|
184
|
119
|
133
|
108
|
(98)
|
37
|
170
|
36
|
(8)
|
(53)
|
(68)
|
(41)
|
(191)
|
(181)
|
(317)
|
(143)
|
(51)
|
(135)
|
17
|
(69)
|
0
|
115
|
72
|
3
|
0
|
21
|
(69)
|
(15)
|
(142)
|
(179)
|
(8)
|
36
|
|
Cash Paid for Dividends |
(25)
|
(28)
|
(31)
|
(11)
|
(30)
|
(26)
|
(23)
|
(21)
|
(17)
|
0
|
(3)
|
1
|
(7)
|
(12)
|
(38)
|
(38)
|
(42)
|
(41)
|
(62)
|
(56)
|
(48)
|
(46)
|
(4)
|
(36)
|
(38)
|
(37)
|
(69)
|
(43)
|
(42)
|
(42)
|
(65)
|
(71)
|
(67)
|
(72)
|
(71)
|
(67)
|
(67)
|
(66)
|
(65)
|
(66)
|
(65)
|
|
Other |
93
|
85
|
0
|
1 107
|
1 140
|
1 136
|
0
|
(8)
|
(4)
|
0
|
0
|
0
|
156
|
0
|
136
|
132
|
(24)
|
0
|
0
|
(12)
|
(34)
|
0
|
0
|
(26)
|
(7)
|
(23)
|
(48)
|
(5)
|
894
|
1 033
|
955
|
917
|
5
|
(117)
|
(15)
|
(22)
|
109
|
111
|
111
|
79
|
(33)
|
|
Cash from Financing Activities |
227
N/A
|
239
+6%
|
256
+7%
|
886
+246%
|
800
-10%
|
823
+3%
|
724
-12%
|
(58)
N/A
|
50
N/A
|
167
+238%
|
112
-33%
|
128
+14%
|
257
+101%
|
46
-82%
|
135
+190%
|
263
+96%
|
(30)
N/A
|
(74)
-148%
|
(119)
-62%
|
(136)
-14%
|
(122)
+10%
|
(271)
-122%
|
(218)
+19%
|
(380)
-74%
|
(188)
+51%
|
(112)
+41%
|
(252)
-126%
|
(31)
+88%
|
783
N/A
|
1 031
+32%
|
1 005
-2%
|
919
-9%
|
(59)
N/A
|
(186)
-214%
|
(65)
+65%
|
(158)
-141%
|
27
N/A
|
(97)
N/A
|
(133)
-37%
|
5
N/A
|
(62)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
(1)
|
0
|
(0)
|
(0)
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
(0)
|
1
|
|
Net Change in Cash |
3
N/A
|
43
+1 369%
|
(48)
N/A
|
470
N/A
|
4
-99%
|
(53)
N/A
|
(20)
+63%
|
(635)
-3 138%
|
20
N/A
|
406
+1 888%
|
201
-51%
|
83
-59%
|
208
+152%
|
(299)
N/A
|
(111)
+63%
|
(78)
+29%
|
168
N/A
|
15
-91%
|
53
+248%
|
185
+250%
|
139
-25%
|
105
-25%
|
301
+186%
|
100
-67%
|
52
-48%
|
327
+533%
|
(93)
N/A
|
(124)
-34%
|
1 013
N/A
|
422
-58%
|
955
+126%
|
642
-33%
|
(245)
N/A
|
146
N/A
|
(197)
N/A
|
(121)
+39%
|
283
N/A
|
(114)
N/A
|
(394)
-246%
|
84
N/A
|
(325)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(446)
N/A
|
(433)
+3%
|
(500)
-15%
|
(515)
-3%
|
(390)
+24%
|
(362)
+7%
|
(304)
+16%
|
(192)
+37%
|
(237)
-24%
|
7
N/A
|
(77)
N/A
|
(118)
-54%
|
11
N/A
|
(296)
N/A
|
(289)
+3%
|
(400)
-38%
|
(163)
+59%
|
(328)
-101%
|
(114)
+65%
|
76
N/A
|
186
+144%
|
368
+98%
|
392
+6%
|
308
-21%
|
159
-48%
|
248
+56%
|
50
-80%
|
(201)
N/A
|
(165)
+18%
|
(325)
-97%
|
(373)
-15%
|
(263)
+29%
|
112
N/A
|
(23)
N/A
|
(74)
-217%
|
(94)
-28%
|
65
N/A
|
26
-60%
|
40
+56%
|
177
+340%
|
(361)
N/A
|