Zhejiang Busen Garments Co Ltd
SZSE:002569
Cash Flow Statement
Cash Flow Statement
Zhejiang Busen Garments Co Ltd
| 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
|
9
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(36)
|
(37)
|
(40)
|
(39)
|
(52)
|
(54)
|
(64)
|
(66)
|
(62)
|
(70)
|
(66)
|
(64)
|
(64)
|
(48)
|
(46)
|
(43)
|
(32)
|
(30)
|
(25)
|
(29)
|
(28)
|
(32)
|
(33)
|
(32)
|
(29)
|
(37)
|
(35)
|
(33)
|
(35)
|
(28)
|
(26)
|
(24)
|
(24)
|
(23)
|
(26)
|
(31)
|
(27)
|
(20)
|
(20)
|
(15)
|
(12)
|
(10)
|
(8)
|
(9)
|
(13)
|
(19)
|
(19)
|
(18)
|
(13)
|
(6)
|
(15)
|
(14)
|
(13)
|
(14)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
|
| Change in Working Capital |
(59)
|
(49)
|
(64)
|
(77)
|
(92)
|
(105)
|
(128)
|
(126)
|
(236)
|
(172)
|
(188)
|
(218)
|
(256)
|
(245)
|
(240)
|
(237)
|
(214)
|
(186)
|
(169)
|
(153)
|
(144)
|
(141)
|
(141)
|
(120)
|
(126)
|
(123)
|
(119)
|
(130)
|
(129)
|
(138)
|
(191)
|
(189)
|
(182)
|
(173)
|
(122)
|
(152)
|
(138)
|
(108)
|
(109)
|
(110)
|
(82)
|
(114)
|
(107)
|
(105)
|
(132)
|
(124)
|
(129)
|
(92)
|
(96)
|
(88)
|
(77)
|
(83)
|
(92)
|
(103)
|
(74)
|
(74)
|
(68)
|
(46)
|
(74)
|
(67)
|
|
| Cash from Operating Activities |
38
N/A
|
37
-4%
|
(40)
N/A
|
(16)
+60%
|
(37)
-133%
|
(62)
-68%
|
(10)
+84%
|
(36)
-274%
|
8
N/A
|
20
+141%
|
(24)
N/A
|
(5)
+79%
|
(53)
-963%
|
(33)
+39%
|
(37)
-14%
|
14
N/A
|
(15)
N/A
|
53
N/A
|
39
-26%
|
41
+5%
|
28
-33%
|
(12)
N/A
|
28
N/A
|
9
-69%
|
14
+59%
|
26
+90%
|
(5)
N/A
|
4
N/A
|
(10)
N/A
|
(3)
+75%
|
(71)
-2 723%
|
(50)
+30%
|
(47)
+5%
|
(57)
-20%
|
2
N/A
|
(23)
N/A
|
(12)
+48%
|
(16)
-35%
|
23
N/A
|
10
-56%
|
(12)
N/A
|
(7)
+43%
|
(23)
-226%
|
(28)
-21%
|
(32)
-13%
|
(42)
-31%
|
(41)
+1%
|
(1)
+97%
|
(22)
-1 652%
|
3
N/A
|
(20)
N/A
|
(26)
-33%
|
(36)
-36%
|
(49)
-36%
|
(10)
+80%
|
(15)
-50%
|
(16)
-12%
|
6
N/A
|
(19)
N/A
|
(24)
-24%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(17)
|
(35)
|
(41)
|
(51)
|
(69)
|
(68)
|
(63)
|
(62)
|
(44)
|
(45)
|
(55)
|
(44)
|
(47)
|
(37)
|
(25)
|
(28)
|
(29)
|
(24)
|
(22)
|
(14)
|
(7)
|
(2)
|
0
|
(3)
|
(2)
|
(5)
|
(5)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
(1)
|
(3)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Other Items |
(3)
|
(4)
|
(15)
|
(2)
|
(16)
|
11
|
(9)
|
(9)
|
(5)
|
0
|
(5)
|
(4)
|
3
|
0
|
(11)
|
(12)
|
(13)
|
(13)
|
17
|
16
|
114
|
0
|
99
|
99
|
91
|
(25)
|
(22)
|
(21)
|
(113)
|
0
|
(3)
|
(0)
|
(25)
|
(25)
|
(21)
|
(23)
|
(60)
|
(89)
|
(92)
|
(102)
|
(40)
|
(18)
|
(7)
|
25
|
46
|
54
|
51
|
27
|
6
|
6
|
39
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(21)
N/A
|
(21)
-5%
|
(50)
-131%
|
(43)
+13%
|
(67)
-54%
|
(58)
+14%
|
(77)
-33%
|
(72)
+6%
|
(66)
+8%
|
(66)
+0%
|
(50)
+24%
|
(59)
-17%
|
(41)
+31%
|
(43)
-7%
|
(48)
-11%
|
(37)
+23%
|
(42)
-14%
|
(42)
-1%
|
(8)
+82%
|
(6)
+22%
|
99
N/A
|
107
+7%
|
96
-10%
|
99
+3%
|
88
-11%
|
(27)
N/A
|
(27)
+0%
|
(27)
-1%
|
(120)
-348%
|
(4)
+97%
|
(7)
-94%
|
(4)
+37%
|
(28)
-526%
|
(28)
-3%
|
(27)
+5%
|
(29)
-6%
|
(67)
-132%
|
(95)
-43%
|
(96)
-1%
|
(104)
-8%
|
(42)
+59%
|
(19)
+54%
|
(9)
+54%
|
23
N/A
|
43
+85%
|
51
+17%
|
48
-5%
|
24
-50%
|
6
-76%
|
5
-11%
|
38
+663%
|
38
0%
|
39
+1%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-1 344%
|
0
N/A
|
(0)
N/A
|
(0)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
10
|
(10)
|
(30)
|
27
|
35
|
53
|
102
|
36
|
(24)
|
(43)
|
(26)
|
(7)
|
50
|
58
|
100
|
90
|
71
|
2
|
(30)
|
(50)
|
(121)
|
0
|
(111)
|
(118)
|
(60)
|
(40)
|
15
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
29
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(2)
|
(40)
|
(41)
|
(43)
|
(54)
|
(18)
|
(19)
|
(17)
|
(18)
|
(17)
|
(18)
|
(19)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
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
|
|
| Other |
(4)
|
0
|
360
|
360
|
361
|
0
|
16
|
17
|
17
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
1
|
0
|
73
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
51
|
22
|
22
|
21
|
(1)
|
(1)
|
0
|
0
|
0
|
(8)
|
(12)
|
(12)
|
(12)
|
(9)
|
0
|
(16)
|
(16)
|
(15)
|
0
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
6
N/A
|
(14)
N/A
|
329
N/A
|
346
+5%
|
354
+2%
|
370
+4%
|
64
-83%
|
35
-46%
|
(26)
N/A
|
(43)
-65%
|
(44)
-3%
|
(23)
+48%
|
33
N/A
|
40
+21%
|
91
+125%
|
79
-14%
|
58
-26%
|
(11)
N/A
|
(43)
-278%
|
(62)
-43%
|
(131)
-113%
|
(88)
+33%
|
(117)
-33%
|
(123)
-5%
|
(63)
+49%
|
28
N/A
|
15
-47%
|
20
+36%
|
70
+251%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
35
N/A
|
0
N/A
|
0
N/A
|
56
N/A
|
12
-79%
|
12
N/A
|
11
-9%
|
(11)
N/A
|
(1)
+94%
|
0
N/A
|
0
N/A
|
0
N/A
|
(8)
N/A
|
(12)
-61%
|
(12)
N/A
|
(12)
N/A
|
(9)
+26%
|
0
N/A
|
(16)
N/A
|
(16)
N/A
|
(7)
+54%
|
0
N/A
|
3
N/A
|
25
+699%
|
|
| 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
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
23
N/A
|
1
-94%
|
239
+17 113%
|
287
+20%
|
250
-13%
|
251
+0%
|
(22)
N/A
|
(74)
-232%
|
(84)
-13%
|
(89)
-6%
|
(119)
-34%
|
(87)
+27%
|
(61)
+30%
|
(36)
+41%
|
6
N/A
|
56
+864%
|
2
-97%
|
(0)
N/A
|
(12)
-2 460%
|
(26)
-128%
|
(4)
+84%
|
6
N/A
|
7
+12%
|
(15)
N/A
|
39
N/A
|
27
-31%
|
(17)
N/A
|
(3)
+84%
|
(59)
-2 027%
|
(26)
+57%
|
(78)
-207%
|
(52)
+33%
|
(75)
-43%
|
(85)
-14%
|
(25)
+71%
|
(51)
-107%
|
(44)
+14%
|
(77)
-75%
|
(38)
+50%
|
(38)
+2%
|
(43)
-14%
|
(15)
+66%
|
(21)
-46%
|
(15)
+28%
|
11
N/A
|
8
-25%
|
7
-15%
|
23
+236%
|
(23)
N/A
|
(5)
+81%
|
6
N/A
|
(0)
N/A
|
(6)
-1 286%
|
(15)
-129%
|
(26)
-74%
|
(31)
-19%
|
(24)
+21%
|
(1)
+94%
|
(17)
-1 053%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
19
-6%
|
(75)
N/A
|
(57)
+23%
|
(88)
-53%
|
(131)
-49%
|
(78)
+41%
|
(100)
-29%
|
(53)
+47%
|
(24)
+56%
|
(69)
-194%
|
(60)
+14%
|
(97)
-63%
|
(79)
+19%
|
(74)
+7%
|
(11)
+86%
|
(43)
-309%
|
24
N/A
|
15
-38%
|
19
+28%
|
13
-30%
|
(19)
N/A
|
26
N/A
|
9
-66%
|
11
+23%
|
24
+123%
|
(10)
N/A
|
(1)
+86%
|
(17)
-1 112%
|
(9)
+45%
|
(75)
-709%
|
(54)
+28%
|
(50)
+7%
|
(61)
-20%
|
(4)
+94%
|
(28)
-656%
|
(18)
+35%
|
(22)
-21%
|
20
N/A
|
8
-61%
|
(15)
N/A
|
(7)
+52%
|
(23)
-226%
|
(30)
-27%
|
(35)
-18%
|
(42)
-20%
|
(41)
+1%
|
(5)
+89%
|
(22)
-376%
|
3
N/A
|
(20)
N/A
|
(27)
-34%
|
(36)
-35%
|
(49)
-36%
|
(10)
+80%
|
(15)
-50%
|
(17)
-14%
|
6
N/A
|
(20)
N/A
|
(24)
-23%
|
|