Jiangxi Hengda Hi-Tech Co Ltd
SZSE:002591
Cash Flow Statement
Cash Flow Statement
Jiangxi Hengda Hi-Tech 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
|
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 |
(31)
|
(30)
|
(25)
|
(23)
|
(23)
|
(29)
|
(31)
|
(33)
|
(28)
|
(22)
|
(19)
|
(19)
|
(21)
|
(22)
|
(26)
|
(27)
|
(36)
|
(35)
|
(34)
|
(31)
|
(23)
|
(19)
|
(14)
|
(15)
|
(14)
|
(16)
|
(19)
|
(22)
|
(25)
|
(31)
|
(36)
|
(40)
|
(39)
|
(40)
|
(40)
|
(41)
|
(44)
|
(40)
|
(35)
|
(33)
|
(29)
|
(29)
|
(29)
|
(23)
|
(19)
|
(16)
|
(9)
|
(4)
|
(5)
|
(5)
|
(6)
|
(9)
|
(7)
|
(6)
|
(11)
|
(13)
|
(17)
|
(18)
|
(16)
|
(17)
|
|
| Change in Working Capital |
(12)
|
(20)
|
(23)
|
(33)
|
(32)
|
(24)
|
(16)
|
(16)
|
(59)
|
(53)
|
(36)
|
(37)
|
(47)
|
(46)
|
(62)
|
(93)
|
(48)
|
(57)
|
(81)
|
(58)
|
(66)
|
(49)
|
(37)
|
(29)
|
(54)
|
(59)
|
(68)
|
(94)
|
(84)
|
(99)
|
(87)
|
(58)
|
(103)
|
(105)
|
(112)
|
(120)
|
(91)
|
(85)
|
(89)
|
(106)
|
(109)
|
(129)
|
(120)
|
(125)
|
(133)
|
(126)
|
(134)
|
(125)
|
(108)
|
(65)
|
(75)
|
(89)
|
(84)
|
(114)
|
(88)
|
(72)
|
(138)
|
(131)
|
(145)
|
(141)
|
|
| Cash from Operating Activities |
32
N/A
|
3
-91%
|
24
+724%
|
(27)
N/A
|
(58)
-115%
|
(33)
+43%
|
(27)
+17%
|
(19)
+31%
|
(19)
+1%
|
(38)
-103%
|
(22)
+42%
|
(34)
-57%
|
(26)
+24%
|
(14)
+47%
|
(30)
-120%
|
(46)
-51%
|
(19)
+58%
|
(13)
+34%
|
(20)
-59%
|
11
N/A
|
(6)
N/A
|
(2)
+65%
|
14
N/A
|
19
+34%
|
31
+66%
|
28
-10%
|
36
+28%
|
26
-26%
|
38
+43%
|
49
+30%
|
49
-1%
|
45
-8%
|
(37)
N/A
|
(32)
+14%
|
(35)
-9%
|
(34)
+4%
|
78
N/A
|
90
+16%
|
147
+63%
|
107
-28%
|
77
-27%
|
67
-13%
|
6
-91%
|
(8)
N/A
|
(8)
-8%
|
(82)
-880%
|
(97)
-19%
|
(8)
+91%
|
(30)
-256%
|
78
N/A
|
91
+15%
|
83
-8%
|
79
-5%
|
90
+14%
|
86
-4%
|
36
-58%
|
(23)
N/A
|
(59)
-154%
|
(53)
+10%
|
(49)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(24)
|
(25)
|
(21)
|
(10)
|
(17)
|
(17)
|
(32)
|
(41)
|
(42)
|
(42)
|
(34)
|
(59)
|
(29)
|
(39)
|
(44)
|
(13)
|
(42)
|
(37)
|
(35)
|
(37)
|
(39)
|
(43)
|
(39)
|
(35)
|
(29)
|
(20)
|
(19)
|
(28)
|
(30)
|
(31)
|
(27)
|
(15)
|
(10)
|
(11)
|
(10)
|
(10)
|
(8)
|
(7)
|
(10)
|
(15)
|
(17)
|
(25)
|
(39)
|
(49)
|
(44)
|
(56)
|
(62)
|
(56)
|
(73)
|
(59)
|
(43)
|
(34)
|
(25)
|
(19)
|
(14)
|
(14)
|
(9)
|
(10)
|
(15)
|
(15)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(8)
|
(8)
|
1
|
(4)
|
(52)
|
(171)
|
(190)
|
(122)
|
(88)
|
62
|
41
|
(16)
|
34
|
(26)
|
54
|
37
|
(8)
|
(15)
|
(48)
|
(65)
|
38
|
73
|
129
|
(19)
|
(162)
|
(147)
|
(100)
|
(9)
|
75
|
52
|
(42)
|
58
|
(13)
|
6
|
(2)
|
(8)
|
38
|
(5)
|
(27)
|
5
|
(48)
|
16
|
19
|
(54)
|
62
|
28
|
(18)
|
12
|
19
|
(14)
|
49
|
69
|
70
|
28
|
51
|
12
|
|
| Cash from Investing Activities |
(24)
N/A
|
(25)
-4%
|
(21)
+15%
|
(10)
+52%
|
(25)
-151%
|
(25)
+2%
|
(31)
-26%
|
(45)
-46%
|
(94)
-108%
|
(213)
-126%
|
(224)
-5%
|
(180)
+19%
|
(117)
+35%
|
23
N/A
|
(3)
N/A
|
(29)
-891%
|
(8)
+73%
|
(64)
-717%
|
19
N/A
|
(0)
N/A
|
(48)
-11 537%
|
(58)
-22%
|
(87)
-50%
|
(100)
-15%
|
9
N/A
|
53
+484%
|
111
+109%
|
(47)
N/A
|
(192)
-309%
|
(178)
+7%
|
(127)
+29%
|
(23)
+82%
|
64
N/A
|
41
-36%
|
(53)
N/A
|
48
N/A
|
(21)
N/A
|
(1)
+94%
|
(12)
-847%
|
(23)
-95%
|
22
N/A
|
(30)
N/A
|
(66)
-122%
|
(44)
+33%
|
(92)
-109%
|
(40)
+57%
|
(43)
-9%
|
(109)
-152%
|
(11)
+90%
|
(31)
-186%
|
(61)
-94%
|
(22)
+64%
|
(6)
+74%
|
(33)
-477%
|
36
N/A
|
55
+54%
|
61
+11%
|
18
-70%
|
36
+101%
|
(2)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
3
|
28
|
(1)
|
(30)
|
(29)
|
(44)
|
(28)
|
1
|
45
|
64
|
66
|
72
|
31
|
13
|
59
|
68
|
30
|
29
|
(38)
|
(43)
|
16
|
17
|
42
|
33
|
(42)
|
(67)
|
(92)
|
(64)
|
(24)
|
0
|
(24)
|
24
|
62
|
0
|
106
|
20
|
11
|
(33)
|
(51)
|
(72)
|
(81)
|
(7)
|
11
|
97
|
86
|
83
|
102
|
36
|
13
|
(56)
|
4
|
(28)
|
(19)
|
(13)
|
(133)
|
(99)
|
(47)
|
(6)
|
24
|
61
|
|
| Cash Paid for Dividends |
(11)
|
(11)
|
(2)
|
(13)
|
(13)
|
0
|
(15)
|
(8)
|
(8)
|
(10)
|
(10)
|
(7)
|
(8)
|
(7)
|
(5)
|
(14)
|
(15)
|
(16)
|
(17)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(95)
|
(95)
|
(96)
|
(96)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(3)
|
(3)
|
(16)
|
(17)
|
(6)
|
(15)
|
(2)
|
(4)
|
(9)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
|
| Other |
38
|
(2)
|
386
|
382
|
380
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(6)
|
25
|
0
|
0
|
30
|
13
|
21
|
123
|
154
|
190
|
156
|
49
|
19
|
(35)
|
0
|
(6)
|
(6)
|
(11)
|
0
|
(10)
|
27
|
(12)
|
(3)
|
(3)
|
(50)
|
(12)
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
31
N/A
|
15
-52%
|
384
+2 499%
|
339
-12%
|
338
0%
|
324
-4%
|
(49)
N/A
|
(8)
+84%
|
37
N/A
|
54
+47%
|
56
+4%
|
72
+28%
|
30
-58%
|
12
-59%
|
61
+401%
|
53
-14%
|
13
-75%
|
11
-18%
|
(56)
N/A
|
(58)
-4%
|
32
N/A
|
32
+2%
|
58
+80%
|
56
-4%
|
(36)
N/A
|
(51)
-42%
|
28
N/A
|
87
+215%
|
163
+88%
|
154
-6%
|
(69)
N/A
|
(51)
+26%
|
(69)
-34%
|
(44)
+37%
|
92
N/A
|
5
-95%
|
(8)
N/A
|
(52)
-521%
|
(67)
-29%
|
(49)
+27%
|
(97)
-97%
|
(12)
+87%
|
(9)
+31%
|
30
N/A
|
69
+128%
|
56
-19%
|
87
+57%
|
29
-67%
|
(2)
N/A
|
(72)
-3 031%
|
(12)
+84%
|
(44)
-276%
|
(30)
+31%
|
(24)
+20%
|
(143)
-486%
|
(107)
+25%
|
(54)
+50%
|
(12)
+77%
|
16
N/A
|
53
+226%
|
|
| 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 |
39
N/A
|
(7)
N/A
|
387
N/A
|
302
-22%
|
255
-16%
|
266
+4%
|
(107)
N/A
|
(72)
+33%
|
(76)
-6%
|
(197)
-159%
|
(189)
+4%
|
(143)
+24%
|
(114)
+21%
|
22
N/A
|
28
+29%
|
(22)
N/A
|
(14)
+38%
|
(66)
-369%
|
(57)
+13%
|
(48)
+17%
|
(22)
+54%
|
(28)
-27%
|
(15)
+46%
|
(26)
-72%
|
4
N/A
|
30
+621%
|
174
+485%
|
66
-62%
|
9
-87%
|
25
+181%
|
(147)
N/A
|
(30)
+80%
|
(42)
-41%
|
(35)
+18%
|
4
N/A
|
19
+348%
|
48
+156%
|
37
-23%
|
69
+84%
|
35
-50%
|
2
-94%
|
25
+1 209%
|
(69)
N/A
|
(22)
+69%
|
(32)
-47%
|
(66)
-108%
|
(53)
+19%
|
(89)
-67%
|
(43)
+52%
|
(25)
+42%
|
18
N/A
|
17
-5%
|
43
+148%
|
33
-23%
|
(21)
N/A
|
(16)
+25%
|
(16)
-1%
|
(53)
-228%
|
(0)
+100%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
(22)
N/A
|
3
N/A
|
(37)
N/A
|
(75)
-104%
|
(50)
+34%
|
(59)
-18%
|
(60)
-1%
|
(61)
-2%
|
(80)
-31%
|
(56)
+30%
|
(93)
-67%
|
(55)
+41%
|
(52)
+5%
|
(74)
-42%
|
(59)
+21%
|
(61)
-4%
|
(50)
+19%
|
(55)
-9%
|
(26)
+52%
|
(46)
-72%
|
(45)
+1%
|
(25)
+44%
|
(16)
+36%
|
2
N/A
|
8
+348%
|
17
+105%
|
(2)
N/A
|
7
N/A
|
18
+146%
|
22
+22%
|
30
+36%
|
(48)
N/A
|
(43)
+9%
|
(46)
-5%
|
(44)
+4%
|
69
N/A
|
83
+20%
|
138
+66%
|
92
-33%
|
61
-34%
|
42
-30%
|
(33)
N/A
|
(57)
-74%
|
(52)
+8%
|
(138)
-162%
|
(159)
-15%
|
(64)
+60%
|
(103)
-61%
|
20
N/A
|
48
+145%
|
49
+3%
|
54
+9%
|
72
+33%
|
73
+2%
|
23
-69%
|
(32)
N/A
|
(68)
-111%
|
(67)
+2%
|
(64)
+5%
|
|