Limin Group Co Ltd
SZSE:002734
Cash Flow Statement
Cash Flow Statement
Limin Group Co Ltd
| 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
10
|
9
|
10
|
10
|
17
|
12
|
6
|
5
|
1
|
(16)
|
(18)
|
(50)
|
(25)
|
(8)
|
(5)
|
30
|
(2)
|
(0)
|
6
|
25
|
42
|
40
|
34
|
33
|
31
|
24
|
38
|
37
|
49
|
79
|
164
|
212
|
264
|
287
|
197
|
134
|
69
|
35
|
45
|
60
|
62
|
49
|
23
|
(4)
|
|
| Change in Working Capital |
(113)
|
(121)
|
(140)
|
(138)
|
(153)
|
(145)
|
(132)
|
(162)
|
(193)
|
(215)
|
(233)
|
(261)
|
(383)
|
(387)
|
(401)
|
(379)
|
(276)
|
(287)
|
(325)
|
(430)
|
(446)
|
(603)
|
(670)
|
(707)
|
(668)
|
(665)
|
(642)
|
(693)
|
(680)
|
(736)
|
(744)
|
(723)
|
(710)
|
(717)
|
(722)
|
(682)
|
(748)
|
(665)
|
(689)
|
(736)
|
(730)
|
(753)
|
(768)
|
(722)
|
|
| Cash from Operating Activities |
63
N/A
|
37
-41%
|
0
-99%
|
35
+8 725%
|
91
+158%
|
119
+30%
|
279
+135%
|
238
-15%
|
259
+9%
|
152
-42%
|
109
-28%
|
146
+34%
|
73
-50%
|
137
+87%
|
10
-93%
|
132
+1 275%
|
232
+75%
|
178
-23%
|
273
+53%
|
243
-11%
|
197
-19%
|
248
+26%
|
356
+44%
|
336
-6%
|
903
+169%
|
583
-36%
|
457
-21%
|
423
-7%
|
60
-86%
|
315
+428%
|
595
+89%
|
686
+15%
|
646
-6%
|
579
-10%
|
395
-32%
|
315
-20%
|
471
+50%
|
445
-6%
|
352
-21%
|
319
-9%
|
374
+17%
|
509
+36%
|
579
+14%
|
663
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(179)
|
(244)
|
(216)
|
(185)
|
(213)
|
(169)
|
(169)
|
(144)
|
(220)
|
(214)
|
(217)
|
(225)
|
(144)
|
(151)
|
(186)
|
(193)
|
(177)
|
(225)
|
(228)
|
(274)
|
(378)
|
(365)
|
(355)
|
(353)
|
(349)
|
(526)
|
(593)
|
(765)
|
(1 044)
|
(1 031)
|
(1 075)
|
(988)
|
(735)
|
(576)
|
(462)
|
(328)
|
(237)
|
(179)
|
(145)
|
(129)
|
(98)
|
(92)
|
(100)
|
(109)
|
|
| Other Items |
16
|
0
|
(29)
|
(29)
|
(27)
|
(27)
|
3
|
3
|
(170)
|
(545)
|
(534)
|
(500)
|
(211)
|
515
|
176
|
362
|
(203)
|
(464)
|
(165)
|
(529)
|
(27)
|
(69)
|
16
|
24
|
108
|
75
|
(0)
|
120
|
3
|
(76)
|
(210)
|
(468)
|
175
|
223
|
380
|
655
|
(3)
|
(3)
|
(7)
|
(37)
|
(93)
|
(57)
|
(97)
|
(29)
|
|
| Cash from Investing Activities |
(163)
N/A
|
(228)
-40%
|
(245)
-8%
|
(214)
+13%
|
(240)
-12%
|
(196)
+18%
|
(166)
+15%
|
(142)
+15%
|
(389)
-175%
|
(759)
-95%
|
(750)
+1%
|
(725)
+3%
|
(354)
+51%
|
365
N/A
|
(10)
N/A
|
169
N/A
|
(380)
N/A
|
(689)
-81%
|
(393)
+43%
|
(802)
-104%
|
(405)
+50%
|
(434)
-7%
|
(339)
+22%
|
(329)
+3%
|
(241)
+27%
|
(451)
-87%
|
(593)
-32%
|
(645)
-9%
|
(1 042)
-61%
|
(1 106)
-6%
|
(1 284)
-16%
|
(1 456)
-13%
|
(560)
+62%
|
(353)
+37%
|
(82)
+77%
|
327
N/A
|
(240)
N/A
|
(181)
+24%
|
(152)
+16%
|
(166)
-9%
|
(191)
-15%
|
(149)
+22%
|
(197)
-32%
|
(139)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
74
|
3
|
(42)
|
(55)
|
(64)
|
75
|
105
|
65
|
(26)
|
(74)
|
44
|
11
|
91
|
54
|
19
|
61
|
204
|
239
|
475
|
487
|
328
|
381
|
69
|
84
|
(12)
|
(95)
|
(36)
|
56
|
1 190
|
1 431
|
1 411
|
1 162
|
(57)
|
(139)
|
(242)
|
(101)
|
46
|
(121)
|
(168)
|
(129)
|
(233)
|
(233)
|
(201)
|
(353)
|
|
| Cash Paid for Dividends |
0
|
(4)
|
(35)
|
(39)
|
(45)
|
(44)
|
(54)
|
(54)
|
(53)
|
(52)
|
(70)
|
(72)
|
(75)
|
(77)
|
(103)
|
(103)
|
(100)
|
(103)
|
(125)
|
(151)
|
(142)
|
(164)
|
(158)
|
(148)
|
(139)
|
(155)
|
(159)
|
(153)
|
(142)
|
(150)
|
(171)
|
(160)
|
(166)
|
(163)
|
(143)
|
(151)
|
(137)
|
(134)
|
(110)
|
(108)
|
(159)
|
(157)
|
(187)
|
(185)
|
|
| Other |
13
|
243
|
237
|
239
|
248
|
0
|
0
|
55
|
793
|
0
|
0
|
736
|
(15)
|
0
|
0
|
0
|
26
|
26
|
24
|
(29)
|
46
|
63
|
152
|
211
|
(207)
|
777
|
691
|
657
|
(17)
|
(894)
|
(588)
|
(405)
|
(66)
|
(187)
|
(434)
|
(438)
|
(64)
|
(41)
|
(19)
|
(130)
|
62
|
91
|
79
|
(10)
|
|
| Cash from Financing Activities |
87
N/A
|
241
+178%
|
159
-34%
|
146
-8%
|
138
-5%
|
43
-69%
|
65
+51%
|
67
+3%
|
714
+974%
|
667
-7%
|
767
+15%
|
674
-12%
|
2
-100%
|
(37)
N/A
|
(99)
-166%
|
(41)
+59%
|
130
N/A
|
162
+25%
|
374
+131%
|
306
-18%
|
232
-24%
|
280
+21%
|
63
-77%
|
147
+132%
|
(358)
N/A
|
528
N/A
|
496
-6%
|
560
+13%
|
1 030
+84%
|
388
-62%
|
653
+68%
|
596
-9%
|
(289)
N/A
|
(489)
-69%
|
(820)
-68%
|
(690)
+16%
|
(155)
+78%
|
(296)
-91%
|
(297)
0%
|
(367)
-24%
|
(330)
+10%
|
(299)
+9%
|
(309)
-4%
|
(548)
-77%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
1
|
1
|
4
|
7
|
6
|
11
|
9
|
14
|
11
|
3
|
(2)
|
(13)
|
(13)
|
(14)
|
(7)
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(2)
|
(1)
|
(11)
|
(27)
|
(28)
|
(29)
|
(19)
|
(11)
|
(11)
|
(1)
|
4
|
35
|
30
|
22
|
13
|
(5)
|
(1)
|
3
|
6
|
14
|
15
|
13
|
14
|
|
| Net Change in Cash |
(13)
N/A
|
52
N/A
|
(84)
N/A
|
(29)
+66%
|
(4)
+87%
|
(28)
-683%
|
189
N/A
|
171
-9%
|
598
+249%
|
71
-88%
|
129
+81%
|
93
-28%
|
(293)
N/A
|
451
N/A
|
(113)
N/A
|
253
N/A
|
(23)
N/A
|
(350)
-1 430%
|
254
N/A
|
(255)
N/A
|
19
N/A
|
91
+375%
|
79
-13%
|
143
+81%
|
277
+93%
|
631
+128%
|
330
-48%
|
319
-3%
|
37
-88%
|
(415)
N/A
|
(38)
+91%
|
(169)
-348%
|
(168)
+1%
|
(233)
-39%
|
(484)
-108%
|
(36)
+93%
|
72
N/A
|
(33)
N/A
|
(94)
-182%
|
(207)
-120%
|
(133)
+36%
|
77
N/A
|
86
+12%
|
(9)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(116)
N/A
|
(207)
-78%
|
(215)
-4%
|
(150)
+31%
|
(122)
+19%
|
(50)
+59%
|
111
N/A
|
93
-16%
|
40
-57%
|
(63)
N/A
|
(108)
-72%
|
(80)
+26%
|
(71)
+11%
|
(14)
+81%
|
(176)
-1 187%
|
(61)
+65%
|
55
N/A
|
(46)
N/A
|
45
N/A
|
(31)
N/A
|
(181)
-481%
|
(117)
+35%
|
2
N/A
|
(17)
N/A
|
554
N/A
|
56
-90%
|
(136)
N/A
|
(342)
-152%
|
(985)
-188%
|
(716)
+27%
|
(480)
+33%
|
(301)
+37%
|
(89)
+71%
|
3
N/A
|
(67)
N/A
|
(14)
+80%
|
234
N/A
|
266
+14%
|
207
-22%
|
191
-8%
|
276
+45%
|
417
+51%
|
479
+15%
|
554
+16%
|
|