Xiamen R&T Plumbing Technology Co Ltd
SZSE:002790
Cash Flow Statement
Cash Flow Statement
Xiamen R&T Plumbing Technology Co Ltd
| 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 | 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
|
11
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(42)
|
(48)
|
(50)
|
(50)
|
(52)
|
(49)
|
(51)
|
(52)
|
(48)
|
(47)
|
(45)
|
(42)
|
(39)
|
(39)
|
(40)
|
(39)
|
(38)
|
(35)
|
(40)
|
(46)
|
(44)
|
(36)
|
(25)
|
(18)
|
(16)
|
(21)
|
(24)
|
(31)
|
(40)
|
(51)
|
(76)
|
(67)
|
(72)
|
(72)
|
(48)
|
(61)
|
(45)
|
(53)
|
(41)
|
|
| Change in Working Capital |
(186)
|
(205)
|
(193)
|
(195)
|
(194)
|
(179)
|
(199)
|
(194)
|
(210)
|
(213)
|
(223)
|
(231)
|
(231)
|
(243)
|
(250)
|
(264)
|
(281)
|
(285)
|
(280)
|
(290)
|
(321)
|
(367)
|
(409)
|
(451)
|
(462)
|
(481)
|
(496)
|
(489)
|
(529)
|
(534)
|
(587)
|
(642)
|
(698)
|
(882)
|
(766)
|
(726)
|
(717)
|
(696)
|
(694)
|
|
| Cash from Operating Activities |
141
N/A
|
141
0%
|
137
-2%
|
155
+13%
|
149
-4%
|
156
+5%
|
183
+17%
|
183
N/A
|
215
+17%
|
184
-14%
|
102
-44%
|
119
+17%
|
120
+0%
|
149
+25%
|
233
+56%
|
203
-13%
|
199
-2%
|
210
+6%
|
210
N/A
|
182
-13%
|
87
-52%
|
83
-5%
|
37
-55%
|
13
-66%
|
102
+697%
|
138
+35%
|
196
+42%
|
373
+90%
|
363
-2%
|
313
-14%
|
358
+14%
|
436
+22%
|
443
+2%
|
491
+11%
|
264
-46%
|
269
+2%
|
292
+9%
|
277
-5%
|
281
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(58)
|
(39)
|
(33)
|
(37)
|
(55)
|
(64)
|
(69)
|
(78)
|
(76)
|
(77)
|
(68)
|
(57)
|
(72)
|
(74)
|
(71)
|
(62)
|
(67)
|
(72)
|
(73)
|
(78)
|
(97)
|
(97)
|
(118)
|
(121)
|
(142)
|
(141)
|
(138)
|
(140)
|
(115)
|
(114)
|
(116)
|
(140)
|
(141)
|
(156)
|
(131)
|
(77)
|
(82)
|
(87)
|
(106)
|
|
| Other Items |
5
|
1
|
(446)
|
(446)
|
(439)
|
(438)
|
74
|
75
|
76
|
79
|
20
|
(14)
|
(19)
|
(22)
|
(22)
|
19
|
76
|
100
|
42
|
57
|
65
|
52
|
105
|
104
|
91
|
81
|
78
|
(65)
|
(144)
|
(154)
|
39
|
(176)
|
(160)
|
(94)
|
(44)
|
(46)
|
(66)
|
(106)
|
(229)
|
|
| Cash from Investing Activities |
(54)
N/A
|
(38)
+29%
|
(479)
-1 164%
|
(483)
-1%
|
(494)
-2%
|
(503)
-2%
|
6
N/A
|
(3)
N/A
|
0
N/A
|
1
+400%
|
(48)
N/A
|
(72)
-49%
|
(91)
-27%
|
(96)
-6%
|
(93)
+3%
|
(43)
+54%
|
9
N/A
|
28
+208%
|
(31)
N/A
|
(21)
+33%
|
(32)
-53%
|
(45)
-41%
|
(13)
+71%
|
(17)
-33%
|
(51)
-193%
|
(61)
-18%
|
(60)
+2%
|
(205)
-244%
|
(260)
-27%
|
(269)
-3%
|
(77)
+71%
|
(316)
-308%
|
(301)
+5%
|
(250)
+17%
|
(175)
+30%
|
(123)
+30%
|
(147)
-20%
|
(193)
-31%
|
(335)
-74%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(7)
|
0
|
(100)
|
(95)
|
(94)
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
25
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(25)
|
|
| Cash Paid for Dividends |
(31)
|
(31)
|
(53)
|
(52)
|
(50)
|
0
|
(59)
|
(64)
|
(64)
|
0
|
(85)
|
(80)
|
(80)
|
0
|
(77)
|
(77)
|
(77)
|
0
|
(84)
|
(84)
|
(84)
|
0
|
(63)
|
(63)
|
(63)
|
0
|
(63)
|
(63)
|
(63)
|
0
|
(84)
|
(84)
|
0
|
(188)
|
(105)
|
(122)
|
0
|
(101)
|
(101)
|
|
| Other |
4
|
628
|
620
|
618
|
618
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
28
|
28
|
30
|
5
|
1
|
(3)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(11)
|
(11)
|
(11)
|
(8)
|
(4)
|
|
| Cash from Financing Activities |
(34)
N/A
|
591
N/A
|
467
-21%
|
472
+1%
|
474
+0%
|
0
N/A
|
(58)
N/A
|
(64)
-10%
|
(64)
-1%
|
0
N/A
|
(79)
N/A
|
(80)
-1%
|
(74)
+7%
|
0
N/A
|
(77)
N/A
|
(71)
+8%
|
(77)
-8%
|
(52)
+32%
|
(56)
-7%
|
(56)
-1%
|
(54)
+4%
|
(79)
-47%
|
(61)
+22%
|
(66)
-8%
|
(72)
-8%
|
(72)
-1%
|
(74)
-2%
|
(47)
+36%
|
(47)
+0%
|
(47)
0%
|
(93)
-98%
|
(93)
0%
|
(93)
+0%
|
(200)
-115%
|
(116)
+42%
|
(133)
-15%
|
(133)
+0%
|
(109)
+18%
|
(130)
-19%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
7
|
5
|
7
|
5
|
10
|
10
|
3
|
(4)
|
(18)
|
(24)
|
(10)
|
7
|
13
|
25
|
23
|
21
|
3
|
2
|
(6)
|
(26)
|
(25)
|
(22)
|
(29)
|
(15)
|
(8)
|
(17)
|
14
|
36
|
43
|
39
|
8
|
6
|
11
|
12
|
(8)
|
5
|
4
|
1
|
4
|
|
| Net Change in Cash |
60
N/A
|
699
+1 057%
|
132
-81%
|
149
+13%
|
139
-7%
|
(485)
N/A
|
134
N/A
|
113
-16%
|
134
+19%
|
98
-27%
|
(35)
N/A
|
(26)
+26%
|
(32)
-25%
|
4
N/A
|
86
+1 852%
|
109
+27%
|
134
+23%
|
189
+40%
|
118
-37%
|
79
-33%
|
(23)
N/A
|
(63)
-175%
|
(67)
-6%
|
(86)
-29%
|
(29)
+67%
|
(12)
+59%
|
77
N/A
|
157
+104%
|
99
-37%
|
37
-63%
|
195
+431%
|
33
-83%
|
61
+83%
|
53
-12%
|
(35)
N/A
|
17
N/A
|
16
-4%
|
(25)
N/A
|
(179)
-629%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
83
N/A
|
102
+23%
|
105
+3%
|
119
+13%
|
94
-21%
|
92
-3%
|
115
+25%
|
106
-8%
|
139
+32%
|
107
-23%
|
35
-68%
|
62
+80%
|
48
-23%
|
75
+56%
|
161
+115%
|
141
-13%
|
133
-6%
|
138
+4%
|
138
0%
|
104
-24%
|
(9)
N/A
|
(14)
-46%
|
(81)
-488%
|
(108)
-34%
|
(40)
+63%
|
(3)
+92%
|
58
N/A
|
232
+299%
|
248
+7%
|
199
-20%
|
242
+22%
|
296
+23%
|
303
+2%
|
335
+11%
|
132
-61%
|
191
+44%
|
211
+10%
|
190
-10%
|
175
-8%
|
|