Jiangsu Skyray Instrument Co Ltd
SZSE:300165
Cash Flow Statement
Cash Flow Statement
Jiangsu Skyray Instrument Co Ltd
| Jun-2010 | Sep-2010 | 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 |
(13)
|
(17)
|
(17)
|
(24)
|
(22)
|
(27)
|
(24)
|
(20)
|
(25)
|
(19)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(30)
|
(32)
|
(31)
|
(32)
|
(26)
|
(29)
|
(27)
|
(35)
|
(39)
|
(43)
|
(48)
|
(56)
|
(64)
|
(65)
|
(65)
|
(59)
|
(57)
|
(47)
|
(50)
|
(57)
|
(49)
|
(51)
|
(61)
|
(59)
|
(71)
|
(70)
|
(58)
|
(48)
|
(51)
|
(48)
|
35
|
24
|
25
|
17
|
(43)
|
(27)
|
(14)
|
(8)
|
(21)
|
(31)
|
(29)
|
(30)
|
|
| Change in Working Capital |
(47)
|
(43)
|
(42)
|
(38)
|
(39)
|
(47)
|
(65)
|
(82)
|
(94)
|
(90)
|
(162)
|
(123)
|
(140)
|
(162)
|
(172)
|
(171)
|
(159)
|
(151)
|
(157)
|
(151)
|
(160)
|
(167)
|
(149)
|
(155)
|
(156)
|
(154)
|
(174)
|
(202)
|
(203)
|
(232)
|
(242)
|
(240)
|
(278)
|
(302)
|
(334)
|
(353)
|
(371)
|
(367)
|
(346)
|
(348)
|
(341)
|
(372)
|
(355)
|
(389)
|
(401)
|
(391)
|
(421)
|
(403)
|
(355)
|
(302)
|
(373)
|
(369)
|
(436)
|
(503)
|
(443)
|
(441)
|
(414)
|
(381)
|
(390)
|
(366)
|
(348)
|
(339)
|
|
| Cash from Operating Activities |
90
N/A
|
39
-57%
|
63
+61%
|
67
+6%
|
61
-8%
|
55
-11%
|
33
-39%
|
31
-6%
|
13
-57%
|
6
-52%
|
20
+211%
|
1
-97%
|
(12)
N/A
|
(8)
+30%
|
(15)
-82%
|
(5)
+65%
|
17
N/A
|
20
+19%
|
33
+69%
|
37
+12%
|
17
-56%
|
2
-89%
|
(5)
N/A
|
(25)
-366%
|
(32)
-28%
|
(19)
+41%
|
(30)
-62%
|
(30)
+1%
|
(4)
+87%
|
(17)
-335%
|
102
N/A
|
113
+11%
|
41
-63%
|
65
+57%
|
(36)
N/A
|
(40)
-9%
|
5
N/A
|
(29)
N/A
|
20
N/A
|
(25)
N/A
|
(37)
-44%
|
14
N/A
|
139
+899%
|
181
+31%
|
(35)
N/A
|
(77)
-120%
|
(504)
-558%
|
(535)
-6%
|
(403)
+25%
|
(348)
+14%
|
(412)
-19%
|
(438)
-6%
|
(457)
-4%
|
(515)
-13%
|
(202)
+61%
|
(139)
+31%
|
29
N/A
|
72
+153%
|
111
+53%
|
148
+33%
|
160
+8%
|
167
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(43)
|
(40)
|
(40)
|
(37)
|
(29)
|
(16)
|
(13)
|
(11)
|
(10)
|
(15)
|
(13)
|
(27)
|
(30)
|
(33)
|
(34)
|
(19)
|
(13)
|
(11)
|
(13)
|
(15)
|
(16)
|
(15)
|
(15)
|
(13)
|
(14)
|
(15)
|
(21)
|
(27)
|
(31)
|
(66)
|
(63)
|
(62)
|
(60)
|
(35)
|
(31)
|
(27)
|
(31)
|
(80)
|
(83)
|
(97)
|
(104)
|
(201)
|
(375)
|
(363)
|
(435)
|
(29)
|
68
|
24
|
(15)
|
(25)
|
(37)
|
98
|
222
|
(29)
|
63
|
(26)
|
(27)
|
(17)
|
(15)
|
(12)
|
(11)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(307)
|
(286)
|
(290)
|
(259)
|
(13)
|
68
|
(7)
|
(165)
|
(155)
|
(284)
|
(200)
|
(262)
|
(284)
|
(193)
|
(261)
|
26
|
47
|
6
|
56
|
(58)
|
(66)
|
(84)
|
(114)
|
(11)
|
31
|
7
|
49
|
24
|
(50)
|
(3)
|
22
|
(24)
|
25
|
34
|
8
|
50
|
31
|
(5)
|
5
|
13
|
19
|
|
| Cash from Investing Activities |
(59)
N/A
|
(43)
+27%
|
(40)
+7%
|
(40)
+1%
|
(37)
+8%
|
(29)
+22%
|
(16)
+45%
|
(13)
+21%
|
(11)
+14%
|
(10)
+12%
|
(15)
-61%
|
(13)
+15%
|
(27)
-105%
|
(30)
-12%
|
(32)
-7%
|
(33)
-3%
|
(19)
+44%
|
(13)
+31%
|
(11)
+15%
|
(13)
-15%
|
(76)
-495%
|
(323)
-327%
|
(300)
+7%
|
(305)
-1%
|
(272)
+11%
|
(26)
+90%
|
53
N/A
|
(28)
N/A
|
(192)
-592%
|
(186)
+3%
|
(351)
-89%
|
(263)
+25%
|
(324)
-23%
|
(344)
-6%
|
(228)
+34%
|
(292)
-28%
|
(2)
+99%
|
16
N/A
|
(74)
N/A
|
(26)
+65%
|
(155)
-495%
|
(170)
-10%
|
(285)
-68%
|
(489)
-72%
|
(375)
+23%
|
(405)
-8%
|
(22)
+94%
|
117
N/A
|
48
-59%
|
(65)
N/A
|
(28)
+57%
|
(15)
+47%
|
73
N/A
|
247
+236%
|
6
-98%
|
72
+1 176%
|
24
-66%
|
4
-82%
|
(22)
N/A
|
(11)
+50%
|
0
N/A
|
8
+3 618%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
26
|
25
|
14
|
(17)
|
(16)
|
(33)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
19
|
19
|
3
|
3
|
2
|
19
|
34
|
7
|
22
|
25
|
22
|
16
|
(12)
|
1
|
42
|
155
|
180
|
164
|
247
|
382
|
424
|
583
|
412
|
306
|
591
|
531
|
600
|
616
|
251
|
158
|
105
|
3
|
(44)
|
(141)
|
(171)
|
(231)
|
(172)
|
(137)
|
|
| Cash Paid for Dividends |
(126)
|
(67)
|
(23)
|
(23)
|
(27)
|
(27)
|
(23)
|
0
|
(43)
|
(47)
|
(47)
|
0
|
(21)
|
(19)
|
(19)
|
(36)
|
(20)
|
(19)
|
(19)
|
(1)
|
(31)
|
(31)
|
(31)
|
0
|
(23)
|
(24)
|
(24)
|
(24)
|
(12)
|
(13)
|
(13)
|
(13)
|
(35)
|
(36)
|
(35)
|
(35)
|
(20)
|
(21)
|
(21)
|
(22)
|
(13)
|
(13)
|
(17)
|
(20)
|
(21)
|
(30)
|
(34)
|
(40)
|
(48)
|
(63)
|
(56)
|
(65)
|
(66)
|
(78)
|
(73)
|
(73)
|
(71)
|
(50)
|
(69)
|
(67)
|
(64)
|
(61)
|
|
| Other |
63
|
8
|
11
|
1 125
|
1 119
|
1 126
|
1 130
|
19
|
31
|
21
|
34
|
36
|
35
|
32
|
12
|
13
|
11
|
12
|
15
|
45
|
48
|
49
|
45
|
9
|
6
|
3
|
7
|
23
|
23
|
24
|
20
|
39
|
34
|
35
|
35
|
2
|
4
|
8
|
8
|
7
|
5
|
8
|
39
|
45
|
46
|
39
|
3
|
(3)
|
(5)
|
(22)
|
(6)
|
(16)
|
(15)
|
2
|
(6)
|
0
|
3
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(38)
N/A
|
(35)
+7%
|
2
N/A
|
1 085
+60 156%
|
1 076
-1%
|
1 066
-1%
|
1 077
+1%
|
(14)
N/A
|
(22)
-64%
|
(26)
-17%
|
(13)
+50%
|
(12)
+11%
|
14
N/A
|
14
-1%
|
(7)
N/A
|
(23)
-232%
|
(9)
+63%
|
(7)
+18%
|
(3)
+56%
|
45
N/A
|
17
-63%
|
19
+11%
|
14
-24%
|
(12)
N/A
|
2
N/A
|
(2)
N/A
|
(14)
-781%
|
2
N/A
|
13
+622%
|
31
+135%
|
41
+33%
|
32
-21%
|
21
-35%
|
24
+15%
|
23
-8%
|
(18)
N/A
|
(29)
-59%
|
(12)
+60%
|
29
N/A
|
141
+383%
|
172
+22%
|
159
-8%
|
268
+69%
|
407
+52%
|
449
+10%
|
591
+32%
|
381
-36%
|
264
-31%
|
539
+104%
|
446
-17%
|
538
+21%
|
535
-1%
|
170
-68%
|
82
-52%
|
27
-68%
|
(66)
N/A
|
(112)
-70%
|
(189)
-69%
|
(244)
-29%
|
(301)
-23%
|
(240)
+20%
|
(202)
+16%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(1)
|
(1)
|
(1)
|
0
|
3
|
3
|
3
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
|
| Net Change in Cash |
(7)
N/A
|
(40)
-435%
|
24
N/A
|
1 111
+4 549%
|
1 100
-1%
|
1 092
-1%
|
1 095
+0%
|
5
-100%
|
(20)
N/A
|
(29)
-48%
|
(9)
+71%
|
(24)
-183%
|
(25)
-1%
|
(25)
N/A
|
(55)
-122%
|
(62)
-13%
|
(11)
+82%
|
(1)
+95%
|
19
N/A
|
69
+260%
|
(43)
N/A
|
(302)
-610%
|
(291)
+4%
|
(340)
-17%
|
(300)
+12%
|
(46)
+85%
|
10
N/A
|
(55)
N/A
|
(182)
-232%
|
(172)
+6%
|
(209)
-22%
|
(119)
+43%
|
(263)
-121%
|
(256)
+3%
|
(242)
+5%
|
(349)
-45%
|
(25)
+93%
|
(23)
+7%
|
(29)
-26%
|
86
N/A
|
(23)
N/A
|
(1)
+96%
|
117
N/A
|
94
-20%
|
34
-64%
|
103
+205%
|
(146)
N/A
|
(156)
-6%
|
182
N/A
|
33
-82%
|
101
+206%
|
85
-16%
|
(211)
N/A
|
(184)
+13%
|
(171)
+7%
|
(133)
+22%
|
(59)
+56%
|
(113)
-90%
|
(153)
-36%
|
(162)
-6%
|
(79)
+52%
|
(26)
+67%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
30
N/A
|
(5)
N/A
|
22
N/A
|
27
+20%
|
24
-9%
|
26
+7%
|
18
-32%
|
19
+7%
|
3
-87%
|
(3)
N/A
|
5
N/A
|
(13)
N/A
|
(39)
-210%
|
(38)
+1%
|
(48)
-24%
|
(39)
+19%
|
(2)
+94%
|
6
N/A
|
22
+251%
|
24
+10%
|
1
-94%
|
(14)
N/A
|
(20)
-44%
|
(40)
-98%
|
(44)
-12%
|
(32)
+27%
|
(45)
-39%
|
(51)
-13%
|
(31)
+39%
|
(48)
-55%
|
36
N/A
|
50
+40%
|
(20)
N/A
|
5
N/A
|
(71)
N/A
|
(70)
+1%
|
(22)
+69%
|
(59)
-169%
|
(60)
-2%
|
(108)
-79%
|
(134)
-24%
|
(90)
+32%
|
(62)
+32%
|
(194)
-213%
|
(398)
-106%
|
(512)
-29%
|
(533)
-4%
|
(467)
+12%
|
(379)
+19%
|
(362)
+4%
|
(437)
-21%
|
(475)
-9%
|
(359)
+24%
|
(293)
+18%
|
(231)
+21%
|
(76)
+67%
|
3
N/A
|
46
+1 473%
|
94
+106%
|
133
+40%
|
147
+11%
|
156
+6%
|
|