Guosheng Financial Holding Inc
SZSE:002670
Cash Flow Statement
Cash Flow Statement
Guosheng Financial Holding Inc
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(55)
|
(56)
|
(60)
|
(61)
|
(61)
|
(57)
|
(51)
|
(53)
|
(53)
|
(59)
|
(56)
|
(80)
|
(78)
|
(83)
|
(84)
|
(65)
|
(58)
|
(60)
|
(92)
|
(132)
|
(187)
|
(50)
|
(274)
|
(322)
|
(263)
|
(510)
|
(292)
|
(201)
|
(209)
|
(112)
|
(142)
|
(207)
|
(220)
|
(223)
|
(127)
|
(85)
|
(192)
|
(268)
|
(353)
|
(320)
|
(279)
|
(281)
|
(131)
|
(271)
|
(98)
|
(44)
|
(134)
|
(125)
|
(129)
|
(89)
|
(103)
|
19
|
(96)
|
(135)
|
(226)
|
(253)
|
|
| Cash Interest Paid |
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
|
(182)
|
(310)
|
(421)
|
(523)
|
(436)
|
(405)
|
(381)
|
(371)
|
(375)
|
(369)
|
(360)
|
(377)
|
(375)
|
(390)
|
(519)
|
(558)
|
(631)
|
(718)
|
|
| Change in Working Capital |
(8)
|
(8)
|
(6)
|
(3)
|
(39)
|
(1)
|
(21)
|
(38)
|
(67)
|
(74)
|
(73)
|
(122)
|
(131)
|
(139)
|
(155)
|
(118)
|
(134)
|
(130)
|
(498)
|
(1 669)
|
(6 473)
|
(5 822)
|
(4 753)
|
(5 915)
|
(3 660)
|
(2 793)
|
(2 783)
|
(1 350)
|
1 892
|
2 127
|
1 377
|
1 694
|
3 784
|
4 824
|
5 153
|
6 595
|
7 231
|
6 201
|
3 703
|
4 701
|
(764)
|
(1 860)
|
643
|
(1 759)
|
(3 447)
|
(1 068)
|
(684)
|
689
|
(2 728)
|
(6 796)
|
(7 893)
|
(7 782)
|
(6 831)
|
(5 167)
|
(5 338)
|
(3 811)
|
|
| Cash from Operating Activities |
(64)
N/A
|
(56)
+13%
|
(197)
-254%
|
177
N/A
|
121
-32%
|
165
+36%
|
237
+44%
|
(21)
N/A
|
(56)
-161%
|
(74)
-33%
|
5
N/A
|
34
+569%
|
127
+274%
|
183
+44%
|
141
-23%
|
274
+94%
|
267
-3%
|
260
-3%
|
(186)
N/A
|
(1 421)
-662%
|
(6 234)
-339%
|
(5 527)
+11%
|
(4 610)
+17%
|
(5 865)
-27%
|
(3 841)
+35%
|
(3 203)
+17%
|
(3 140)
+2%
|
(1 619)
+48%
|
1 672
N/A
|
2 009
+20%
|
1 239
-38%
|
1 498
+21%
|
2 422
+62%
|
3 459
+43%
|
3 886
+12%
|
5 371
+38%
|
4 290
-20%
|
3 185
-26%
|
2 439
-23%
|
2 799
+15%
|
2 988
+7%
|
(655)
N/A
|
248
N/A
|
(2 101)
N/A
|
(1 893)
+10%
|
91
N/A
|
378
+314%
|
373
-2%
|
559
+50%
|
(520)
N/A
|
(1 236)
-138%
|
4 455
N/A
|
4 591
+3%
|
2 713
-41%
|
4 402
+62%
|
846
-81%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(53)
|
(57)
|
(59)
|
(81)
|
(92)
|
(96)
|
(109)
|
(81)
|
(71)
|
(61)
|
(46)
|
(48)
|
(47)
|
(43)
|
(33)
|
(26)
|
(21)
|
(24)
|
(24)
|
(27)
|
(38)
|
(58)
|
(79)
|
(79)
|
(75)
|
(148)
|
(135)
|
(201)
|
(243)
|
(162)
|
(284)
|
(224)
|
(187)
|
(166)
|
(74)
|
(93)
|
(175)
|
(182)
|
(146)
|
(152)
|
(93)
|
(86)
|
(96)
|
(71)
|
(41)
|
(53)
|
(52)
|
(53)
|
(54)
|
(56)
|
(50)
|
(43)
|
(46)
|
(40)
|
(43)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
5 576
|
5 474
|
5 252
|
5 168
|
(965)
|
(1 101)
|
(826)
|
(908)
|
(918)
|
(649)
|
(489)
|
(285)
|
317
|
1 316
|
1 443
|
1 393
|
1 367
|
288
|
22
|
44
|
81
|
163
|
57
|
181
|
65
|
243
|
291
|
157
|
229
|
19
|
1
|
1
|
1
|
1
|
2
|
2
|
(0)
|
2
|
|
| Cash from Investing Activities |
(59)
N/A
|
(53)
+9%
|
(57)
-7%
|
(59)
-4%
|
(81)
-36%
|
(92)
-15%
|
(96)
-3%
|
(109)
-14%
|
(81)
+25%
|
(71)
+13%
|
(61)
+14%
|
(46)
+24%
|
(48)
-4%
|
(47)
+2%
|
(43)
+8%
|
(34)
+20%
|
(26)
+25%
|
(21)
+18%
|
5 552
N/A
|
5 450
-2%
|
5 225
-4%
|
5 131
-2%
|
(1 024)
N/A
|
(1 179)
-15%
|
(905)
+23%
|
(982)
-9%
|
(1 066)
-8%
|
(784)
+26%
|
(691)
+12%
|
(527)
+24%
|
155
N/A
|
1 033
+567%
|
1 219
+18%
|
1 205
-1%
|
1 200
0%
|
214
-82%
|
(71)
N/A
|
(131)
-84%
|
(100)
+23%
|
17
N/A
|
(95)
N/A
|
88
N/A
|
(21)
N/A
|
146
N/A
|
220
+50%
|
115
-48%
|
176
+53%
|
(32)
N/A
|
(52)
-60%
|
(53)
-2%
|
(56)
-5%
|
(49)
+12%
|
(41)
+16%
|
(44)
-7%
|
(40)
+9%
|
(41)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
190
|
168
|
70
|
(283)
|
(275)
|
(245)
|
(178)
|
115
|
145
|
122
|
87
|
60
|
(73)
|
(125)
|
(8)
|
(208)
|
(143)
|
(105)
|
265
|
(247)
|
2 801
|
2 860
|
2 466
|
3 009
|
2 033
|
2 024
|
2 005
|
2 005
|
(12)
|
(113)
|
762
|
970
|
(1 399)
|
(524)
|
(1 083)
|
(2 087)
|
(713)
|
(1 520)
|
(2 493)
|
(1 454)
|
(926)
|
(499)
|
444
|
(1 957)
|
(2 361)
|
(2 990)
|
(2 732)
|
(711)
|
164
|
370
|
145
|
854
|
1 490
|
2 493
|
1 780
|
2 552
|
|
| Cash Paid for Dividends |
(33)
|
(37)
|
(25)
|
(61)
|
(56)
|
(52)
|
(96)
|
(58)
|
(61)
|
(62)
|
(77)
|
(79)
|
(73)
|
(71)
|
(87)
|
(85)
|
(103)
|
(102)
|
(67)
|
(70)
|
(9)
|
(9)
|
(22)
|
(29)
|
(213)
|
(233)
|
(228)
|
(212)
|
(373)
|
(359)
|
(358)
|
(388)
|
(366)
|
(364)
|
(364)
|
(386)
|
(321)
|
(325)
|
(328)
|
(289)
|
(257)
|
(255)
|
(211)
|
(346)
|
(203)
|
(229)
|
(264)
|
(159)
|
(150)
|
(157)
|
(162)
|
(161)
|
(173)
|
(172)
|
(175)
|
(170)
|
|
| Other |
(4)
|
(5)
|
340
|
341
|
341
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
6
|
6
|
6 865
|
6 879
|
6 865
|
0
|
0
|
(13)
|
500
|
(100)
|
(162)
|
(162)
|
(639)
|
1 283
|
82
|
82
|
60
|
0
|
0
|
0
|
0
|
(29)
|
(42)
|
(71)
|
(104)
|
(97)
|
(102)
|
2 581
|
2 587
|
2 593
|
2 588
|
(83)
|
(67)
|
(83)
|
(74)
|
(59)
|
(65)
|
(46)
|
(50)
|
(60)
|
|
| Cash from Financing Activities |
153
N/A
|
126
-17%
|
386
+206%
|
(4)
N/A
|
10
N/A
|
45
+359%
|
(274)
N/A
|
57
N/A
|
84
+46%
|
60
-29%
|
10
-83%
|
(19)
N/A
|
(145)
-681%
|
(196)
-35%
|
(92)
+53%
|
(287)
-211%
|
(240)
+17%
|
(201)
+16%
|
7 063
N/A
|
6 562
-7%
|
9 658
+47%
|
9 716
+1%
|
2 448
-75%
|
2 967
+21%
|
2 319
-22%
|
1 690
-27%
|
1 616
-4%
|
1 631
+1%
|
(1 024)
N/A
|
811
N/A
|
486
-40%
|
664
+37%
|
(1 705)
N/A
|
(2 151)
-26%
|
(1 447)
+33%
|
(2 473)
-71%
|
(1 034)
+58%
|
(1 874)
-81%
|
(2 863)
-53%
|
(1 814)
+37%
|
(1 287)
+29%
|
(851)
+34%
|
131
N/A
|
278
+112%
|
23
-92%
|
(626)
N/A
|
(408)
+35%
|
(954)
-134%
|
(53)
+94%
|
130
N/A
|
(91)
N/A
|
633
N/A
|
1 251
+98%
|
2 275
+82%
|
1 554
-32%
|
2 323
+49%
|
|
| 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
|
3
|
3
|
2
|
1
|
(6)
|
(11)
|
(8)
|
(4)
|
2
|
6
|
5
|
2
|
0
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
30
N/A
|
17
-44%
|
132
+670%
|
114
-13%
|
50
-56%
|
118
+135%
|
(133)
N/A
|
(73)
+45%
|
(53)
+27%
|
(86)
-60%
|
(46)
+47%
|
(31)
+33%
|
(66)
-115%
|
(60)
+9%
|
6
N/A
|
(47)
N/A
|
1
N/A
|
38
+2 614%
|
12 429
+32 607%
|
10 592
-15%
|
8 651
-18%
|
9 322
+8%
|
(3 185)
N/A
|
(4 076)
-28%
|
(2 432)
+40%
|
(2 505)
-3%
|
(2 599)
-4%
|
(777)
+70%
|
(41)
+95%
|
2 299
N/A
|
1 884
-18%
|
3 196
+70%
|
1 936
-39%
|
2 515
+30%
|
3 639
+45%
|
3 112
-15%
|
3 183
+2%
|
1 178
-63%
|
(527)
N/A
|
999
N/A
|
1 605
+61%
|
(1 418)
N/A
|
359
N/A
|
(1 674)
N/A
|
(1 648)
+2%
|
(417)
+75%
|
149
N/A
|
(613)
N/A
|
454
N/A
|
(442)
N/A
|
(1 384)
-213%
|
5 039
N/A
|
5 801
+15%
|
4 944
-15%
|
5 917
+20%
|
3 128
-47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(122)
N/A
|
(109)
+11%
|
(254)
-133%
|
118
N/A
|
40
-66%
|
73
+80%
|
142
+95%
|
(130)
N/A
|
(137)
-5%
|
(145)
-6%
|
(56)
+62%
|
(12)
+79%
|
80
N/A
|
136
+71%
|
98
-28%
|
241
+145%
|
241
+0%
|
239
-1%
|
(210)
N/A
|
(1 445)
-587%
|
(6 261)
-333%
|
(5 564)
+11%
|
(4 668)
+16%
|
(5 943)
-27%
|
(3 919)
+34%
|
(3 278)
+16%
|
(3 289)
0%
|
(1 754)
+47%
|
1 470
N/A
|
1 766
+20%
|
1 077
-39%
|
1 214
+13%
|
2 198
+81%
|
3 272
+49%
|
3 720
+14%
|
5 297
+42%
|
4 197
-21%
|
3 010
-28%
|
2 257
-25%
|
2 653
+18%
|
2 836
+7%
|
(748)
N/A
|
162
N/A
|
(2 197)
N/A
|
(1 964)
+11%
|
50
N/A
|
326
+549%
|
321
-1%
|
506
+58%
|
(574)
N/A
|
(1 293)
-125%
|
4 406
N/A
|
4 548
+3%
|
2 667
-41%
|
4 362
+64%
|
803
-82%
|
|