Hitevision Co Ltd
SZSE:002955
Cash Flow Statement
Cash Flow Statement
Hitevision Co Ltd
| 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
|
7
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
21
|
24
|
14
|
1
|
(28)
|
(8)
|
8
|
(16)
|
24
|
3
|
(17)
|
(26)
|
(48)
|
(17)
|
(47)
|
(147)
|
(152)
|
(197)
|
(204)
|
(106)
|
(95)
|
(85)
|
(40)
|
(48)
|
(31)
|
(62)
|
(60)
|
|
| Change in Working Capital |
(40)
|
(204)
|
(184)
|
(841)
|
(846)
|
(807)
|
(807)
|
(857)
|
(944)
|
(918)
|
(945)
|
(937)
|
(928)
|
(955)
|
(903)
|
(766)
|
(718)
|
(714)
|
(710)
|
(782)
|
(743)
|
(724)
|
(693)
|
(642)
|
(650)
|
(647)
|
(631)
|
|
| Cash from Operating Activities |
(132)
N/A
|
(473)
-258%
|
(346)
+27%
|
50
N/A
|
(201)
N/A
|
(340)
-69%
|
101
N/A
|
146
+44%
|
455
+212%
|
394
-13%
|
(45)
N/A
|
220
N/A
|
89
-60%
|
388
+336%
|
836
+115%
|
495
-41%
|
832
+68%
|
779
-6%
|
702
-10%
|
751
+7%
|
657
-13%
|
450
-31%
|
377
-16%
|
298
-21%
|
259
-13%
|
199
-23%
|
125
-37%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
42
|
6
|
(199)
|
(271)
|
(328)
|
(376)
|
(356)
|
(347)
|
(336)
|
(280)
|
(230)
|
(186)
|
(175)
|
(154)
|
(156)
|
(143)
|
(124)
|
(130)
|
(95)
|
(87)
|
(85)
|
(71)
|
(47)
|
(25)
|
(14)
|
(5)
|
|
| Other Items |
77
|
48
|
(841)
|
(974)
|
(812)
|
(418)
|
73
|
557
|
165
|
(135)
|
620
|
39
|
70
|
87
|
(627)
|
(321)
|
(14)
|
84
|
201
|
101
|
(11)
|
(244)
|
142
|
81
|
91
|
113
|
46
|
|
| Cash from Investing Activities |
60
N/A
|
91
+52%
|
(834)
N/A
|
(1 173)
-41%
|
(1 083)
+8%
|
(747)
+31%
|
(303)
+59%
|
201
N/A
|
(182)
N/A
|
(471)
-159%
|
340
N/A
|
(191)
N/A
|
(116)
+39%
|
(88)
+25%
|
(781)
-791%
|
(477)
+39%
|
(158)
+67%
|
(40)
+75%
|
72
N/A
|
5
-92%
|
(98)
N/A
|
(329)
-236%
|
70
N/A
|
33
-53%
|
66
+97%
|
99
+50%
|
41
-58%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
14
|
25
|
26
|
28
|
14
|
|
| Net Issuance of Debt |
69
|
94
|
(168)
|
(76)
|
(182)
|
(258)
|
51
|
21
|
1
|
(47)
|
(47)
|
(20)
|
0
|
(0)
|
7
|
31
|
60
|
60
|
69
|
28
|
(15)
|
6
|
3
|
(23)
|
20
|
(9)
|
(27)
|
|
| Cash Paid for Dividends |
0
|
(6)
|
(8)
|
(7)
|
(7)
|
(1)
|
(0)
|
(2)
|
(14)
|
(15)
|
(14)
|
(1)
|
(14)
|
(14)
|
(14)
|
(2)
|
(20)
|
(20)
|
(321)
|
(303)
|
(303)
|
(318)
|
(92)
|
(103)
|
(244)
|
(388)
|
(314)
|
|
| Other |
0
|
1 728
|
1 695
|
1 751
|
1 751
|
48
|
55
|
(13)
|
(5)
|
(28)
|
(28)
|
(117)
|
(114)
|
(91)
|
(108)
|
(52)
|
(22)
|
(30)
|
(9)
|
(107)
|
(87)
|
(79)
|
(169)
|
(98)
|
(106)
|
(182)
|
(101)
|
|
| Cash from Financing Activities |
72
N/A
|
1 989
+2 675%
|
1 693
-15%
|
1 668
-1%
|
1 562
-6%
|
(211)
N/A
|
106
N/A
|
7
-94%
|
(18)
N/A
|
(90)
-393%
|
(89)
+0%
|
(138)
-54%
|
(148)
-7%
|
(105)
+29%
|
(116)
-10%
|
(22)
+81%
|
18
N/A
|
10
-43%
|
(261)
N/A
|
(366)
-40%
|
(405)
-11%
|
(392)
+3%
|
(245)
+38%
|
(199)
+19%
|
(303)
-52%
|
(551)
-82%
|
(427)
+22%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(7)
|
(15)
|
(4)
|
3
|
13
|
11
|
(11)
|
(19)
|
(20)
|
(26)
|
(20)
|
(12)
|
(15)
|
5
|
6
|
(37)
|
(38)
|
(11)
|
(21)
|
16
|
23
|
(1)
|
(17)
|
17
|
19
|
(2)
|
14
|
|
| Net Change in Cash |
(7)
N/A
|
1 593
N/A
|
509
-68%
|
548
+8%
|
291
-47%
|
(1 286)
N/A
|
(108)
+92%
|
335
N/A
|
234
-30%
|
(193)
N/A
|
186
N/A
|
(121)
N/A
|
(190)
-58%
|
200
N/A
|
(55)
N/A
|
(41)
+25%
|
655
N/A
|
738
+13%
|
492
-33%
|
407
-17%
|
177
-57%
|
(271)
N/A
|
185
N/A
|
149
-19%
|
41
-73%
|
(255)
N/A
|
(247)
+3%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(149)
N/A
|
(430)
-189%
|
(340)
+21%
|
(149)
+56%
|
(472)
-217%
|
(668)
-42%
|
(275)
+59%
|
(210)
+24%
|
107
N/A
|
58
-46%
|
(325)
N/A
|
(10)
+97%
|
(97)
-903%
|
214
N/A
|
681
+219%
|
339
-50%
|
689
+103%
|
654
-5%
|
573
-13%
|
656
+15%
|
570
-13%
|
365
-36%
|
305
-16%
|
251
-18%
|
234
-7%
|
185
-21%
|
120
-35%
|
|