Beijing Century Real Technology Co Ltd
SZSE:300150
Cash Flow Statement
Cash Flow Statement
Beijing Century Real Technology 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(20)
|
(23)
|
(40)
|
(42)
|
(42)
|
(43)
|
(38)
|
(33)
|
(31)
|
(34)
|
(25)
|
(17)
|
(22)
|
(25)
|
(31)
|
(39)
|
(38)
|
(43)
|
(40)
|
(40)
|
(43)
|
(38)
|
(36)
|
(34)
|
(31)
|
(52)
|
(48)
|
(49)
|
(54)
|
(48)
|
(58)
|
(63)
|
(63)
|
(54)
|
(56)
|
(48)
|
(45)
|
(41)
|
(32)
|
(35)
|
(33)
|
(36)
|
(43)
|
(44)
|
(45)
|
(49)
|
(44)
|
(42)
|
(49)
|
(40)
|
(37)
|
(33)
|
(25)
|
(32)
|
(37)
|
(42)
|
(42)
|
(37)
|
(38)
|
(44)
|
|
| Change in Working Capital |
(11)
|
(5)
|
(1)
|
(5)
|
(17)
|
11
|
13
|
10
|
(27)
|
(7)
|
(26)
|
(38)
|
(46)
|
(52)
|
(56)
|
(50)
|
(51)
|
(59)
|
(70)
|
(74)
|
(84)
|
(94)
|
(91)
|
(98)
|
(95)
|
(106)
|
(118)
|
(125)
|
(172)
|
(203)
|
(209)
|
(224)
|
(209)
|
(204)
|
(210)
|
(208)
|
(217)
|
(205)
|
(199)
|
(205)
|
(203)
|
(226)
|
(243)
|
(252)
|
(223)
|
(209)
|
(209)
|
(197)
|
(234)
|
(240)
|
(242)
|
(232)
|
(251)
|
(229)
|
(236)
|
(261)
|
(214)
|
(261)
|
(249)
|
(258)
|
|
| Cash from Operating Activities |
44
N/A
|
42
-4%
|
(46)
N/A
|
(62)
-35%
|
(61)
+2%
|
(1)
+98%
|
74
N/A
|
81
+10%
|
24
-70%
|
5
-78%
|
(16)
N/A
|
(20)
-23%
|
36
N/A
|
(18)
N/A
|
(12)
+37%
|
25
N/A
|
3
-88%
|
17
+496%
|
10
-45%
|
(24)
N/A
|
(3)
+86%
|
(36)
-951%
|
(26)
+28%
|
22
N/A
|
53
+143%
|
91
+72%
|
59
-36%
|
18
-69%
|
(42)
N/A
|
(80)
-93%
|
(62)
+22%
|
(50)
+19%
|
16
N/A
|
(2)
N/A
|
(29)
-1 175%
|
(47)
-60%
|
27
N/A
|
14
-47%
|
59
+309%
|
106
+78%
|
33
-69%
|
34
+2%
|
(45)
N/A
|
(30)
+33%
|
(61)
-105%
|
19
N/A
|
64
+233%
|
46
-27%
|
0
-100%
|
1
+456%
|
13
+1 510%
|
(89)
N/A
|
(55)
+39%
|
(19)
+66%
|
28
N/A
|
107
+277%
|
211
+98%
|
162
-23%
|
151
-6%
|
141
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(7)
|
(14)
|
(14)
|
(13)
|
(10)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(6)
|
(9)
|
(7)
|
(46)
|
(43)
|
(43)
|
(44)
|
(9)
|
(11)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(13)
|
(7)
|
(6)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(6)
|
(1)
|
(1)
|
(2)
|
0
|
|
| Other Items |
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
4
|
4
|
19
|
19
|
0
|
0
|
(54)
|
(45)
|
(74)
|
(78)
|
(15)
|
(24)
|
41
|
(30)
|
(202)
|
(202)
|
(301)
|
(387)
|
(106)
|
(86)
|
(46)
|
106
|
1
|
0
|
0
|
14
|
(49)
|
(48)
|
(48)
|
(47)
|
4
|
3
|
3
|
2
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(70)
|
(99)
|
(158)
|
(105)
|
(155)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(4)
-230%
|
(7)
-88%
|
(22)
-208%
|
(22)
+1%
|
(21)
+3%
|
(18)
+16%
|
(3)
+83%
|
(5)
-74%
|
(5)
+12%
|
(1)
+86%
|
(2)
-244%
|
16
N/A
|
18
+7%
|
13
-25%
|
15
+12%
|
(55)
N/A
|
(46)
+17%
|
(75)
-64%
|
(80)
-7%
|
(19)
+76%
|
(29)
-48%
|
34
N/A
|
(40)
N/A
|
(209)
-429%
|
(248)
-18%
|
(344)
-39%
|
(430)
-25%
|
(150)
+65%
|
(95)
+37%
|
(56)
+41%
|
99
N/A
|
(6)
N/A
|
(24)
-289%
|
1
N/A
|
11
+1 659%
|
(53)
N/A
|
(51)
+4%
|
(53)
-4%
|
(54)
-1%
|
(6)
+89%
|
(8)
-32%
|
(8)
-2%
|
(10)
-26%
|
(7)
+29%
|
(6)
+18%
|
(4)
+38%
|
(3)
+33%
|
(3)
-29%
|
(4)
-17%
|
(3)
+16%
|
(3)
+15%
|
(4)
-60%
|
(3)
+20%
|
(3)
+1%
|
(76)
-2 092%
|
(100)
-33%
|
(159)
-58%
|
(107)
+33%
|
(155)
-45%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
57
|
131
|
108
|
(0)
|
(57)
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
0
|
(6)
|
33
|
63
|
97
|
72
|
(8)
|
(71)
|
(83)
|
(45)
|
(5)
|
21
|
24
|
(2)
|
19
|
14
|
3
|
26
|
(17)
|
(18)
|
(7)
|
(20)
|
4
|
1
|
7
|
(1)
|
19
|
28
|
13
|
2
|
4
|
(17)
|
(7)
|
19
|
(13)
|
|
| Cash Paid for Dividends |
(20)
|
(3)
|
(68)
|
(68)
|
(68)
|
(68)
|
(81)
|
(81)
|
(81)
|
0
|
(68)
|
(68)
|
(68)
|
(69)
|
(55)
|
(55)
|
(58)
|
0
|
(55)
|
(54)
|
(54)
|
0
|
(56)
|
(56)
|
(54)
|
(55)
|
(33)
|
(33)
|
(34)
|
(35)
|
(63)
|
(64)
|
(65)
|
(64)
|
(63)
|
(62)
|
(62)
|
(62)
|
(62)
|
(61)
|
(61)
|
(61)
|
(2)
|
(2)
|
(2)
|
(2)
|
(19)
|
(19)
|
(19)
|
(20)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Other |
1 105
|
1 102
|
1 102
|
1 102
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
21
|
16
|
5
|
4
|
0
|
(14)
|
19
|
0
|
0
|
21
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
1 085
N/A
|
1 099
+1%
|
1 035
-6%
|
1 035
N/A
|
(70)
N/A
|
(68)
+3%
|
(81)
-20%
|
(81)
N/A
|
(81)
N/A
|
0
N/A
|
(68)
N/A
|
(68)
N/A
|
(11)
+84%
|
62
N/A
|
54
-14%
|
(49)
N/A
|
(109)
-120%
|
0
N/A
|
(157)
N/A
|
(54)
+65%
|
(48)
+12%
|
0
N/A
|
(34)
N/A
|
(34)
N/A
|
(38)
-12%
|
(55)
-42%
|
(39)
+29%
|
16
N/A
|
45
+190%
|
78
+73%
|
30
-62%
|
(56)
N/A
|
(130)
-134%
|
(143)
-10%
|
(108)
+25%
|
(80)
+26%
|
(21)
+73%
|
(17)
+18%
|
(44)
-154%
|
(22)
+51%
|
(47)
-116%
|
(57)
-22%
|
24
N/A
|
(19)
N/A
|
(21)
-13%
|
(10)
+50%
|
(42)
-299%
|
(19)
+55%
|
(21)
-13%
|
(17)
+22%
|
(7)
+60%
|
13
N/A
|
21
+61%
|
7
-65%
|
(4)
N/A
|
(1)
+63%
|
(21)
-1 333%
|
(11)
+47%
|
12
N/A
|
(20)
N/A
|
|
| 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 |
1 127
N/A
|
1 137
+1%
|
982
-14%
|
951
-3%
|
(152)
N/A
|
(90)
+41%
|
(25)
+73%
|
(3)
+89%
|
(62)
-2 241%
|
(80)
-29%
|
(84)
-5%
|
(89)
-6%
|
41
N/A
|
62
+49%
|
55
-10%
|
(10)
N/A
|
(161)
-1 473%
|
(210)
-31%
|
(223)
-6%
|
(158)
+29%
|
(71)
+55%
|
(113)
-59%
|
(26)
+77%
|
(52)
-103%
|
(195)
-274%
|
(211)
-8%
|
(324)
-54%
|
(396)
-22%
|
(146)
+63%
|
(97)
+34%
|
(89)
+8%
|
(7)
+92%
|
(121)
-1 614%
|
(170)
-40%
|
(136)
+20%
|
(116)
+15%
|
(47)
+59%
|
(54)
-15%
|
(38)
+29%
|
30
N/A
|
(20)
N/A
|
(31)
-58%
|
(28)
+9%
|
(59)
-108%
|
(90)
-52%
|
3
N/A
|
18
+585%
|
25
+36%
|
(25)
N/A
|
(20)
+20%
|
3
N/A
|
(78)
N/A
|
(37)
+52%
|
(15)
+61%
|
21
N/A
|
29
+42%
|
89
+202%
|
(9)
N/A
|
57
N/A
|
(34)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
43
N/A
|
38
-10%
|
(53)
N/A
|
(76)
-44%
|
(75)
+2%
|
(15)
+80%
|
64
N/A
|
78
+23%
|
19
-76%
|
1
-97%
|
(21)
N/A
|
(26)
-25%
|
33
N/A
|
(20)
N/A
|
(13)
+32%
|
24
N/A
|
2
-93%
|
16
+845%
|
9
-46%
|
(26)
N/A
|
(8)
+69%
|
(41)
-412%
|
(32)
+22%
|
13
N/A
|
45
+262%
|
45
0%
|
15
-66%
|
(25)
N/A
|
(85)
-246%
|
(89)
-5%
|
(73)
+18%
|
(58)
+21%
|
9
N/A
|
(7)
N/A
|
(34)
-368%
|
(50)
-48%
|
23
N/A
|
11
-50%
|
54
+374%
|
99
+83%
|
23
-77%
|
23
-3%
|
(55)
N/A
|
(43)
+23%
|
(69)
-61%
|
13
N/A
|
59
+363%
|
44
-26%
|
(2)
N/A
|
(2)
+37%
|
11
N/A
|
(91)
N/A
|
(58)
+36%
|
(22)
+62%
|
25
N/A
|
101
+308%
|
210
+108%
|
160
-24%
|
150
-7%
|
141
-5%
|
|