Zhongyeda Electric Co Ltd
SZSE:002441
Cash Flow Statement
Cash Flow Statement
Zhongyeda Electric 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(89)
|
(97)
|
(106)
|
(115)
|
(123)
|
(132)
|
(148)
|
(151)
|
(162)
|
(169)
|
(176)
|
(193)
|
(191)
|
(200)
|
(202)
|
(198)
|
(207)
|
(216)
|
(222)
|
(228)
|
(235)
|
(242)
|
(242)
|
(237)
|
(231)
|
(218)
|
(220)
|
(221)
|
(213)
|
(216)
|
(231)
|
(236)
|
(260)
|
(255)
|
(257)
|
(260)
|
(260)
|
(268)
|
(273)
|
(278)
|
(279)
|
(262)
|
(261)
|
(269)
|
(277)
|
(291)
|
(320)
|
(321)
|
(333)
|
(349)
|
(372)
|
(374)
|
(363)
|
(352)
|
(323)
|
(305)
|
(291)
|
(291)
|
(278)
|
(263)
|
(251)
|
(231)
|
(223)
|
(224)
|
|
| Change in Working Capital |
(91)
|
(97)
|
(99)
|
(105)
|
(123)
|
(128)
|
(143)
|
(150)
|
(148)
|
(156)
|
(158)
|
(175)
|
(323)
|
(242)
|
(294)
|
(327)
|
(386)
|
(397)
|
(400)
|
(426)
|
(431)
|
(393)
|
(447)
|
(449)
|
(428)
|
(475)
|
(426)
|
(416)
|
(439)
|
(466)
|
(482)
|
(485)
|
(486)
|
(507)
|
(525)
|
(548)
|
(576)
|
(612)
|
(612)
|
(617)
|
(618)
|
(568)
|
(562)
|
(627)
|
(633)
|
(708)
|
(766)
|
(767)
|
(715)
|
(711)
|
(674)
|
(614)
|
(656)
|
(649)
|
(653)
|
(670)
|
(670)
|
(666)
|
(653)
|
(640)
|
(640)
|
(630)
|
(638)
|
(641)
|
|
| Cash from Operating Activities |
106
N/A
|
59
-44%
|
(48)
N/A
|
(372)
-676%
|
(425)
-14%
|
(481)
-13%
|
(638)
-33%
|
(446)
+30%
|
(457)
-2%
|
(228)
+50%
|
5
N/A
|
149
+2 872%
|
320
+115%
|
225
-30%
|
270
+20%
|
54
-80%
|
(75)
N/A
|
(150)
-101%
|
(219)
-46%
|
47
N/A
|
119
+152%
|
336
+182%
|
142
-58%
|
27
-81%
|
31
+15%
|
132
+332%
|
372
+181%
|
388
+4%
|
336
-13%
|
47
-86%
|
(123)
N/A
|
(89)
+28%
|
(34)
+62%
|
(43)
-28%
|
(147)
-241%
|
(71)
+51%
|
(128)
-80%
|
(38)
+71%
|
166
N/A
|
289
+74%
|
402
+39%
|
660
+64%
|
821
+24%
|
673
-18%
|
951
+41%
|
325
-66%
|
(5)
N/A
|
(87)
-1 629%
|
(145)
-66%
|
(101)
+30%
|
284
N/A
|
323
+14%
|
392
+21%
|
565
+44%
|
311
-45%
|
367
+18%
|
309
-16%
|
511
+66%
|
732
+43%
|
714
-2%
|
707
-1%
|
561
-21%
|
606
+8%
|
428
-29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(21)
|
(26)
|
(36)
|
(66)
|
(72)
|
(91)
|
(82)
|
(37)
|
(43)
|
(28)
|
(34)
|
(61)
|
(98)
|
(100)
|
(95)
|
(108)
|
(68)
|
(74)
|
(69)
|
(98)
|
(100)
|
(114)
|
(126)
|
(98)
|
(96)
|
(72)
|
(84)
|
(73)
|
(85)
|
(82)
|
(75)
|
(78)
|
(89)
|
(130)
|
(151)
|
(149)
|
(133)
|
(117)
|
(107)
|
(110)
|
(116)
|
(100)
|
(75)
|
(68)
|
(65)
|
(144)
|
(165)
|
(175)
|
(184)
|
(92)
|
(66)
|
(46)
|
(23)
|
(29)
|
(24)
|
(21)
|
(25)
|
(21)
|
(88)
|
(89)
|
(85)
|
(85)
|
(18)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(55)
|
(55)
|
(60)
|
(69)
|
(5)
|
(38)
|
(33)
|
(23)
|
(43)
|
(10)
|
(4)
|
(3)
|
(1)
|
(1)
|
(6)
|
(99)
|
(119)
|
(109)
|
(137)
|
(113)
|
(87)
|
(108)
|
(447)
|
(152)
|
(489)
|
(416)
|
119
|
(329)
|
201
|
200
|
184
|
406
|
74
|
13
|
(120)
|
(104)
|
78
|
158
|
130
|
130
|
113
|
154
|
329
|
369
|
346
|
223
|
76
|
22
|
23
|
(130)
|
(91)
|
10
|
(301)
|
(36)
|
(462)
|
(594)
|
(301)
|
(518)
|
|
| Cash from Investing Activities |
(27)
N/A
|
(21)
+22%
|
(25)
-19%
|
(36)
-42%
|
(66)
-83%
|
(73)
-10%
|
(146)
-100%
|
(138)
+5%
|
(97)
+30%
|
(112)
-15%
|
(33)
+71%
|
(71)
-119%
|
(94)
-31%
|
(120)
-29%
|
(143)
-19%
|
(105)
+27%
|
(111)
-6%
|
(71)
+36%
|
(74)
-5%
|
(70)
+6%
|
(104)
-50%
|
(199)
-91%
|
(232)
-17%
|
(235)
-1%
|
(235)
0%
|
(208)
+12%
|
(159)
+24%
|
(192)
-21%
|
(519)
-170%
|
(237)
+54%
|
(571)
-141%
|
(490)
+14%
|
40
N/A
|
(418)
N/A
|
71
N/A
|
49
-32%
|
35
-28%
|
274
+682%
|
(43)
N/A
|
(95)
-120%
|
(229)
-142%
|
(220)
+4%
|
(22)
+90%
|
82
N/A
|
62
-24%
|
65
+4%
|
(31)
N/A
|
(10)
+67%
|
154
N/A
|
185
+20%
|
254
+37%
|
157
-38%
|
30
-81%
|
(1)
N/A
|
(6)
-393%
|
(154)
-2 402%
|
(111)
+28%
|
(15)
+87%
|
(323)
-2 058%
|
(123)
+62%
|
(550)
-346%
|
(679)
-23%
|
(386)
+43%
|
(536)
-39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
11
|
41
|
100
|
15
|
40
|
16
|
56
|
266
|
251
|
158
|
68
|
(93)
|
(201)
|
(114)
|
(54)
|
143
|
177
|
246
|
253
|
50
|
118
|
24
|
177
|
300
|
227
|
(230)
|
(553)
|
(532)
|
(404)
|
57
|
307
|
263
|
165
|
175
|
144
|
67
|
(88)
|
(109)
|
(278)
|
(269)
|
(224)
|
(202)
|
(246)
|
(236)
|
(97)
|
(88)
|
3
|
(0)
|
3
|
4
|
(2)
|
0
|
(3)
|
0
|
5
|
12
|
15
|
9
|
4
|
(0)
|
2
|
13
|
11
|
6
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(57)
|
(62)
|
(62)
|
(123)
|
(68)
|
(71)
|
(76)
|
(75)
|
(78)
|
(82)
|
(82)
|
(103)
|
(103)
|
(100)
|
(103)
|
(92)
|
(101)
|
(102)
|
(104)
|
(116)
|
(113)
|
(116)
|
(114)
|
(95)
|
(86)
|
(78)
|
(72)
|
(58)
|
(59)
|
(59)
|
(62)
|
(87)
|
(93)
|
(86)
|
(83)
|
(13)
|
(118)
|
(124)
|
(122)
|
(120)
|
(125)
|
(123)
|
(122)
|
(121)
|
(138)
|
(137)
|
(137)
|
(137)
|
(192)
|
(191)
|
(191)
|
(191)
|
(191)
|
(191)
|
(191)
|
(354)
|
(164)
|
(164)
|
(164)
|
(164)
|
(164)
|
|
| Other |
(46)
|
(70)
|
1 048
|
1 093
|
1 105
|
0
|
53
|
10
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
3
|
7
|
7
|
33
|
36
|
1 024
|
1 020
|
995
|
965
|
(27)
|
117
|
116
|
166
|
167
|
(46)
|
(43)
|
(64)
|
(66)
|
6
|
2
|
(3)
|
(2)
|
(4)
|
(33)
|
(33)
|
(35)
|
(52)
|
(6)
|
(57)
|
(55)
|
(37)
|
(52)
|
(7)
|
(7)
|
(11)
|
(15)
|
(10)
|
(10)
|
(10)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
(35)
N/A
|
(28)
+19%
|
1 148
N/A
|
1 050
-9%
|
1 083
+3%
|
1 109
+2%
|
(14)
N/A
|
209
N/A
|
180
-14%
|
84
-54%
|
(7)
N/A
|
(172)
-2 386%
|
(282)
-64%
|
(195)
+31%
|
(156)
+20%
|
40
N/A
|
78
+94%
|
143
+83%
|
162
+13%
|
(51)
N/A
|
18
N/A
|
(74)
N/A
|
68
N/A
|
220
+223%
|
147
-33%
|
680
+361%
|
371
-45%
|
377
+2%
|
483
+28%
|
(42)
N/A
|
366
N/A
|
321
-12%
|
271
-15%
|
279
+3%
|
11
-96%
|
(68)
N/A
|
(237)
-248%
|
(258)
-9%
|
(285)
-11%
|
(385)
-35%
|
(351)
+9%
|
(326)
+7%
|
(370)
-13%
|
(394)
-7%
|
(253)
+36%
|
(244)
+3%
|
(171)
+30%
|
(145)
+15%
|
(191)
-32%
|
(189)
+1%
|
(176)
+7%
|
(243)
-38%
|
(202)
+17%
|
(201)
+0%
|
(197)
+2%
|
(194)
+2%
|
(186)
+4%
|
(192)
-3%
|
(361)
-88%
|
(171)
+53%
|
(168)
+2%
|
(158)
+6%
|
(158)
0%
|
(163)
-3%
|
|
| 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)
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
(2)
|
(1)
|
2
|
0
|
|
| Net Change in Cash |
44
N/A
|
10
-78%
|
1 074
+11 209%
|
642
-40%
|
592
-8%
|
556
-6%
|
(798)
N/A
|
(375)
+53%
|
(374)
+0%
|
(256)
+32%
|
(35)
+87%
|
(94)
-173%
|
(55)
+41%
|
(91)
-64%
|
(28)
+69%
|
(11)
+63%
|
(108)
-927%
|
(78)
+28%
|
(131)
-68%
|
(74)
+44%
|
33
N/A
|
62
+89%
|
(22)
N/A
|
11
N/A
|
(57)
N/A
|
604
N/A
|
584
-3%
|
573
-2%
|
300
-48%
|
(232)
N/A
|
(328)
-42%
|
(258)
+21%
|
277
N/A
|
(183)
N/A
|
(65)
+65%
|
(91)
-40%
|
(331)
-265%
|
(21)
+94%
|
(161)
-657%
|
(191)
-19%
|
(179)
+6%
|
115
N/A
|
430
+275%
|
362
-16%
|
760
+110%
|
145
-81%
|
(207)
N/A
|
(243)
-17%
|
(182)
+25%
|
(105)
+42%
|
362
N/A
|
237
-35%
|
221
-7%
|
363
+64%
|
108
-70%
|
20
-81%
|
11
-44%
|
304
+2 581%
|
48
-84%
|
420
+774%
|
(14)
N/A
|
(276)
-1 940%
|
64
N/A
|
(271)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
79
N/A
|
38
-52%
|
(74)
N/A
|
(408)
-455%
|
(492)
-20%
|
(552)
-12%
|
(729)
-32%
|
(529)
+27%
|
(494)
+7%
|
(271)
+45%
|
(23)
+92%
|
115
N/A
|
259
+126%
|
127
-51%
|
170
+34%
|
(41)
N/A
|
(182)
-347%
|
(217)
-19%
|
(292)
-34%
|
(22)
+92%
|
20
N/A
|
236
+1 054%
|
29
-88%
|
(99)
N/A
|
(68)
+32%
|
37
N/A
|
299
+720%
|
304
+2%
|
263
-13%
|
(37)
N/A
|
(205)
-450%
|
(163)
+20%
|
(112)
+31%
|
(132)
-18%
|
(277)
-109%
|
(222)
+20%
|
(278)
-25%
|
(170)
+39%
|
49
N/A
|
181
+268%
|
292
+61%
|
544
+87%
|
722
+33%
|
598
-17%
|
884
+48%
|
260
-71%
|
(149)
N/A
|
(252)
-69%
|
(320)
-27%
|
(285)
+11%
|
193
N/A
|
257
+33%
|
346
+34%
|
542
+57%
|
282
-48%
|
343
+22%
|
288
-16%
|
486
+69%
|
711
+46%
|
627
-12%
|
618
-1%
|
476
-23%
|
521
+9%
|
410
-21%
|
|