Dinglong Culture Co Ltd
SZSE:002502
Cash Flow Statement
Cash Flow Statement
Dinglong Culture Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
15
|
21
|
20
|
20
|
17
|
14
|
8
|
(1)
|
(47)
|
(64)
|
(62)
|
(78)
|
(44)
|
(27)
|
(32)
|
(27)
|
(27)
|
(50)
|
(47)
|
(40)
|
(50)
|
(29)
|
(31)
|
(29)
|
(13)
|
(9)
|
(6)
|
(4)
|
(5)
|
(7)
|
(9)
|
(25)
|
(25)
|
(25)
|
(22)
|
(4)
|
(6)
|
(5)
|
(8)
|
(11)
|
(8)
|
|
| Change in Working Capital |
(99)
|
(110)
|
(132)
|
(136)
|
(150)
|
(161)
|
(162)
|
(167)
|
(236)
|
(188)
|
(210)
|
(170)
|
(130)
|
(130)
|
(81)
|
(76)
|
(23)
|
(53)
|
(102)
|
(164)
|
(224)
|
(290)
|
(184)
|
(103)
|
(65)
|
5
|
(62)
|
(134)
|
(171)
|
(167)
|
(162)
|
(152)
|
(117)
|
(141)
|
(116)
|
(112)
|
(101)
|
(84)
|
(102)
|
(104)
|
(112)
|
|
| Cash from Operating Activities |
27
N/A
|
18
-33%
|
54
+194%
|
49
-9%
|
20
-60%
|
61
+207%
|
99
+63%
|
185
+87%
|
138
-25%
|
363
+162%
|
426
+17%
|
296
-30%
|
365
+23%
|
140
-62%
|
78
-44%
|
97
+25%
|
23
-77%
|
10
-58%
|
(40)
N/A
|
(112)
-182%
|
(114)
-2%
|
(354)
-209%
|
(307)
+13%
|
11
N/A
|
215
+1 789%
|
504
+134%
|
431
-14%
|
161
-63%
|
(75)
N/A
|
(183)
-143%
|
(211)
-15%
|
(106)
+49%
|
(57)
+46%
|
(63)
-10%
|
3
N/A
|
(78)
N/A
|
(16)
+79%
|
9
N/A
|
28
+203%
|
17
-39%
|
26
+50%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(28)
|
(31)
|
(26)
|
(22)
|
(34)
|
(31)
|
(49)
|
(48)
|
(32)
|
(33)
|
(15)
|
(15)
|
(12)
|
(4)
|
(53)
|
(54)
|
(70)
|
(72)
|
(36)
|
(34)
|
(54)
|
(31)
|
(83)
|
(87)
|
(75)
|
(109)
|
(69)
|
(97)
|
(143)
|
(250)
|
(250)
|
(256)
|
(194)
|
(82)
|
(43)
|
(22)
|
(28)
|
(27)
|
(42)
|
(36)
|
|
| Other Items |
(39)
|
(29)
|
(41)
|
(96)
|
(243)
|
(364)
|
(397)
|
(698)
|
(479)
|
(386)
|
(353)
|
(85)
|
(356)
|
(188)
|
(165)
|
(138)
|
87
|
(62)
|
(98)
|
(24)
|
92
|
93
|
72
|
(188)
|
(195)
|
(175)
|
(149)
|
109
|
(52)
|
(56)
|
2
|
54
|
123
|
119
|
69
|
14
|
20
|
26
|
31
|
24
|
6
|
|
| Cash from Investing Activities |
(63)
N/A
|
(57)
+8%
|
(71)
-24%
|
(121)
-71%
|
(264)
-118%
|
(398)
-51%
|
(428)
-8%
|
(747)
-75%
|
(527)
+29%
|
(417)
+21%
|
(385)
+8%
|
(100)
+74%
|
(371)
-271%
|
(200)
+46%
|
(169)
+15%
|
(190)
-12%
|
33
N/A
|
(132)
N/A
|
(169)
-28%
|
(61)
+64%
|
58
N/A
|
39
-32%
|
40
+3%
|
(271)
N/A
|
(283)
-4%
|
(249)
+12%
|
(258)
-4%
|
40
N/A
|
(148)
N/A
|
(199)
-34%
|
(247)
-24%
|
(196)
+21%
|
(133)
+32%
|
(74)
+44%
|
(13)
+83%
|
(29)
-127%
|
(2)
+94%
|
(2)
-16%
|
3
N/A
|
(18)
N/A
|
(30)
-64%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
(30)
|
0
|
(10)
|
(11)
|
169
|
0
|
0
|
0
|
0
|
0
|
45
|
5
|
5
|
0
|
(45)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
46
|
80
|
80
|
29
|
29
|
(14)
|
(20)
|
(15)
|
(15)
|
(10)
|
|
| Cash Paid for Dividends |
0
|
(28)
|
(14)
|
(14)
|
0
|
(14)
|
(14)
|
(15)
|
0
|
(1)
|
0
|
(1)
|
0
|
(36)
|
(36)
|
(34)
|
0
|
0
|
(43)
|
(45)
|
(46)
|
(46)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
0
|
(0)
|
4
|
4
|
250
|
317
|
321
|
681
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
81
|
21
|
(0)
|
(75)
|
(74)
|
(5)
|
15
|
(3)
|
(12)
|
(27)
|
(27)
|
|
| Cash from Financing Activities |
0
N/A
|
(28)
N/A
|
(10)
+64%
|
(10)
N/A
|
236
N/A
|
313
+33%
|
317
+1%
|
637
+101%
|
421
-34%
|
357
-15%
|
349
-2%
|
168
-52%
|
0
N/A
|
105
N/A
|
104
0%
|
(35)
N/A
|
0
N/A
|
44
N/A
|
(38)
N/A
|
(40)
-5%
|
(41)
0%
|
(91)
-123%
|
(7)
+92%
|
(5)
+29%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
83
N/A
|
127
+54%
|
67
-48%
|
78
+18%
|
3
-97%
|
(49)
N/A
|
20
N/A
|
(4)
N/A
|
(27)
-556%
|
(32)
-18%
|
(46)
-46%
|
(41)
+12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
(0)
|
7
|
(0)
|
(0)
|
2
|
(7)
|
(2)
|
(3)
|
(2)
|
0
|
1
|
2
|
1
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(49)
N/A
|
(67)
-36%
|
(26)
+61%
|
(82)
-217%
|
(9)
+89%
|
(24)
-169%
|
(11)
+54%
|
77
N/A
|
35
-55%
|
302
+777%
|
396
+31%
|
364
-8%
|
132
-64%
|
46
-65%
|
6
-86%
|
(130)
N/A
|
18
N/A
|
(80)
N/A
|
(247)
-210%
|
(213)
+14%
|
(95)
+55%
|
(404)
-324%
|
(274)
+32%
|
(264)
+4%
|
(72)
+73%
|
255
N/A
|
173
-32%
|
200
+16%
|
(224)
N/A
|
(300)
-34%
|
(331)
-10%
|
(236)
+29%
|
(112)
+52%
|
(134)
-20%
|
(58)
+57%
|
(87)
-49%
|
(22)
+75%
|
(19)
+11%
|
(0)
+99%
|
(47)
-26 400%
|
(45)
+5%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
(10)
N/A
|
24
N/A
|
24
+1%
|
(2)
N/A
|
27
N/A
|
68
+156%
|
136
+99%
|
90
-34%
|
331
+267%
|
393
+19%
|
281
-28%
|
350
+25%
|
128
-63%
|
74
-42%
|
45
-40%
|
(31)
N/A
|
(60)
-94%
|
(111)
-84%
|
(149)
-34%
|
(149)
+0%
|
(407)
-174%
|
(339)
+17%
|
(71)
+79%
|
128
N/A
|
429
+234%
|
323
-25%
|
92
-72%
|
(172)
N/A
|
(327)
-90%
|
(460)
-41%
|
(356)
+23%
|
(313)
+12%
|
(256)
+18%
|
(79)
+69%
|
(121)
-53%
|
(38)
+68%
|
(19)
+52%
|
1
N/A
|
(25)
N/A
|
(10)
+60%
|
|