Edan Instruments Inc
SZSE:300206
Cash Flow Statement
Cash Flow Statement
Edan Instruments Inc
| 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 |
(2)
|
(6)
|
(3)
|
(5)
|
(6)
|
(3)
|
(6)
|
(5)
|
(1)
|
(2)
|
4
|
5
|
8
|
10
|
16
|
18
|
14
|
17
|
13
|
17
|
18
|
22
|
16
|
15
|
21
|
17
|
22
|
13
|
10
|
6
|
(3)
|
7
|
3
|
4
|
9
|
0
|
(1)
|
(8)
|
10
|
(39)
|
(78)
|
(77)
|
(112)
|
(61)
|
(28)
|
(17)
|
6
|
(4)
|
(5)
|
(36)
|
(49)
|
(34)
|
(35)
|
(14)
|
0
|
(2)
|
(3)
|
(1)
|
(5)
|
(4)
|
|
| Change in Working Capital |
(46)
|
(59)
|
(54)
|
(57)
|
(69)
|
(45)
|
(52)
|
(51)
|
(149)
|
(62)
|
(104)
|
(141)
|
(223)
|
(245)
|
(238)
|
(263)
|
(257)
|
(277)
|
(293)
|
(272)
|
(275)
|
(295)
|
(310)
|
(348)
|
(404)
|
(411)
|
(429)
|
(426)
|
(418)
|
(432)
|
(450)
|
(480)
|
(458)
|
(480)
|
(493)
|
(498)
|
(553)
|
(553)
|
(553)
|
(573)
|
(587)
|
(663)
|
(697)
|
(717)
|
(739)
|
(737)
|
(760)
|
(796)
|
(813)
|
(886)
|
(922)
|
(959)
|
(992)
|
(993)
|
(988)
|
(977)
|
(956)
|
(950)
|
(959)
|
(974)
|
|
| Cash from Operating Activities |
66
N/A
|
62
-5%
|
65
+4%
|
58
-10%
|
44
-24%
|
82
+86%
|
57
-30%
|
58
+2%
|
81
+39%
|
67
-17%
|
72
+8%
|
68
-6%
|
30
-56%
|
22
-26%
|
35
+54%
|
34
-2%
|
8
-76%
|
(27)
N/A
|
(30)
-14%
|
(30)
+0%
|
29
N/A
|
52
+81%
|
25
-51%
|
11
-58%
|
(45)
N/A
|
9
N/A
|
45
+396%
|
69
+54%
|
114
+66%
|
107
-6%
|
75
-30%
|
59
-21%
|
82
+39%
|
90
+9%
|
121
+34%
|
152
+26%
|
115
-24%
|
158
+37%
|
318
+102%
|
486
+53%
|
690
+42%
|
667
-3%
|
549
-18%
|
419
-24%
|
237
-43%
|
192
-19%
|
141
-26%
|
141
+0%
|
335
+137%
|
347
+3%
|
335
-3%
|
308
-8%
|
151
-51%
|
192
+27%
|
304
+59%
|
291
-4%
|
371
+27%
|
304
-18%
|
267
-12%
|
342
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(7)
|
(32)
|
(33)
|
(39)
|
(42)
|
(21)
|
(24)
|
(24)
|
(46)
|
(48)
|
(76)
|
(117)
|
(117)
|
(141)
|
(130)
|
(107)
|
(109)
|
(97)
|
(100)
|
(112)
|
(114)
|
(116)
|
(119)
|
(108)
|
(90)
|
(76)
|
(60)
|
(42)
|
(37)
|
(34)
|
(32)
|
(37)
|
(36)
|
(45)
|
(42)
|
(53)
|
(68)
|
(60)
|
(61)
|
(49)
|
(35)
|
(30)
|
(34)
|
(74)
|
(74)
|
(82)
|
(81)
|
(42)
|
(42)
|
(38)
|
(40)
|
(51)
|
(51)
|
(60)
|
(56)
|
(78)
|
(90)
|
(91)
|
(112)
|
|
| Other Items |
(0)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(13)
|
(13)
|
(22)
|
(39)
|
(29)
|
(29)
|
(22)
|
(5)
|
(5)
|
(76)
|
(77)
|
(428)
|
(416)
|
(281)
|
(268)
|
191
|
225
|
207
|
195
|
118
|
71
|
(88)
|
(30)
|
(88)
|
(124)
|
(58)
|
(112)
|
(87)
|
(0)
|
43
|
48
|
42
|
157
|
155
|
(153)
|
(143)
|
(251)
|
(293)
|
179
|
79
|
27
|
77
|
107
|
0
|
3
|
(198)
|
3
|
(197)
|
3
|
105
|
4
|
(96)
|
(96)
|
5
|
|
| Cash from Investing Activities |
(7)
N/A
|
(7)
-3%
|
(34)
-362%
|
(35)
-1%
|
(41)
-18%
|
(44)
-8%
|
(34)
+22%
|
(37)
-8%
|
(46)
-23%
|
(85)
-86%
|
(77)
+10%
|
(105)
-36%
|
(139)
-32%
|
(122)
+12%
|
(146)
-19%
|
(205)
-41%
|
(184)
+10%
|
(537)
-192%
|
(513)
+5%
|
(381)
+26%
|
(381)
+0%
|
77
N/A
|
108
+41%
|
88
-19%
|
87
-1%
|
28
-67%
|
(5)
N/A
|
(148)
-2 854%
|
(71)
+52%
|
(126)
-76%
|
(157)
-25%
|
(91)
+42%
|
(148)
-64%
|
(123)
+17%
|
(45)
+63%
|
1
N/A
|
(5)
N/A
|
(26)
-453%
|
97
N/A
|
94
-3%
|
(202)
N/A
|
(178)
+12%
|
(282)
-58%
|
(327)
-16%
|
105
N/A
|
4
-96%
|
(55)
N/A
|
(4)
+92%
|
64
N/A
|
163
+154%
|
(34)
N/A
|
(239)
-596%
|
(48)
+80%
|
(248)
-417%
|
(57)
+77%
|
49
N/A
|
(74)
N/A
|
(186)
-152%
|
(187)
0%
|
(108)
+42%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
(30)
|
(45)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
106
|
100
|
100
|
0
|
(50)
|
(40)
|
(45)
|
0
|
(45)
|
(65)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
(9)
|
0
|
(17)
|
0
|
(20)
|
(41)
|
(23)
|
(23)
|
(21)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(22)
|
(23)
|
(23)
|
(23)
|
(52)
|
(52)
|
(52)
|
(52)
|
(22)
|
(22)
|
(21)
|
0
|
(50)
|
(50)
|
(50)
|
0
|
(60)
|
(60)
|
(60)
|
0
|
(100)
|
(101)
|
(101)
|
(102)
|
(252)
|
(252)
|
(252)
|
(253)
|
(122)
|
(122)
|
(122)
|
0
|
(121)
|
(120)
|
(120)
|
0
|
(120)
|
(120)
|
(120)
|
0
|
(120)
|
(120)
|
|
| Other |
(10)
|
0
|
880
|
880
|
863
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(65)
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
36
|
36
|
36
|
110
|
73
|
0
|
0
|
0
|
(5)
|
(15)
|
(21)
|
(21)
|
(16)
|
0
|
0
|
0
|
(25)
|
(65)
|
(67)
|
(55)
|
(64)
|
(30)
|
(29)
|
(44)
|
(11)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(9)
+15%
|
880
N/A
|
863
-2%
|
863
0%
|
860
0%
|
(47)
N/A
|
(30)
+36%
|
(30)
+1%
|
(28)
+8%
|
(31)
-11%
|
(30)
+2%
|
(30)
N/A
|
(30)
N/A
|
(30)
+0%
|
(45)
-50%
|
(36)
+20%
|
(37)
-3%
|
(27)
+26%
|
(13)
+52%
|
(16)
-27%
|
(16)
+1%
|
(46)
-182%
|
(61)
-33%
|
(31)
+50%
|
(30)
+1%
|
(16)
+48%
|
43
N/A
|
6
-87%
|
0
N/A
|
(8)
N/A
|
(51)
-518%
|
(55)
-7%
|
(65)
-18%
|
(81)
-25%
|
(75)
+7%
|
(76)
-1%
|
0
N/A
|
(1)
N/A
|
(7)
-1 300%
|
(26)
-277%
|
(67)
-154%
|
(369)
-450%
|
(347)
+6%
|
(361)
-4%
|
(328)
+9%
|
(197)
+40%
|
(231)
-17%
|
(193)
+16%
|
(187)
+3%
|
(137)
+27%
|
(127)
+7%
|
(128)
0%
|
(128)
-1%
|
(129)
0%
|
(129)
0%
|
(129)
0%
|
(129)
+0%
|
(129)
0%
|
(129)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
1
|
2
|
2
|
5
|
7
|
5
|
10
|
9
|
18
|
17
|
6
|
(3)
|
(16)
|
(23)
|
(12)
|
1
|
2
|
8
|
5
|
4
|
2
|
7
|
2
|
(13)
|
(20)
|
(23)
|
(24)
|
(13)
|
(7)
|
(7)
|
2
|
10
|
14
|
13
|
12
|
5
|
5
|
9
|
7
|
7
|
11
|
14
|
13
|
13
|
|
| Net Change in Cash |
48
N/A
|
46
-4%
|
911
+1 877%
|
886
-3%
|
864
-2%
|
897
+4%
|
(27)
N/A
|
(9)
+65%
|
4
N/A
|
(48)
N/A
|
(38)
+22%
|
(71)
-89%
|
(143)
-100%
|
(132)
+7%
|
(142)
-7%
|
(217)
-53%
|
(211)
+3%
|
(598)
-184%
|
(569)
+5%
|
(419)
+26%
|
(362)
+14%
|
117
N/A
|
98
-16%
|
46
-53%
|
29
-38%
|
24
-17%
|
30
+24%
|
(39)
N/A
|
32
N/A
|
(35)
N/A
|
(102)
-190%
|
(82)
+20%
|
(119)
-45%
|
(90)
+25%
|
(1)
+99%
|
82
N/A
|
37
-54%
|
73
+94%
|
417
+474%
|
560
+34%
|
441
-21%
|
399
-10%
|
(126)
N/A
|
(267)
-112%
|
(26)
+90%
|
(139)
-431%
|
(108)
+22%
|
(84)
+23%
|
220
N/A
|
335
+52%
|
176
-48%
|
(52)
N/A
|
(19)
+63%
|
(175)
-817%
|
126
N/A
|
218
+73%
|
180
-17%
|
4
-98%
|
(35)
N/A
|
118
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
58
N/A
|
55
-6%
|
33
-41%
|
26
-21%
|
5
-79%
|
40
+655%
|
36
-9%
|
35
-5%
|
57
+65%
|
21
-63%
|
25
+17%
|
(8)
N/A
|
(87)
-1 027%
|
(95)
-9%
|
(106)
-12%
|
(96)
+10%
|
(99)
-3%
|
(136)
-37%
|
(127)
+6%
|
(130)
-2%
|
(84)
+35%
|
(62)
+26%
|
(91)
-46%
|
(108)
-19%
|
(153)
-41%
|
(81)
+47%
|
(31)
+61%
|
9
N/A
|
72
+732%
|
70
-3%
|
42
-41%
|
27
-35%
|
46
+69%
|
54
+18%
|
75
+39%
|
110
+46%
|
62
-43%
|
90
+45%
|
259
+187%
|
425
+64%
|
640
+51%
|
632
-1%
|
518
-18%
|
386
-26%
|
164
-58%
|
118
-28%
|
59
-50%
|
60
+2%
|
293
+385%
|
305
+4%
|
297
-2%
|
268
-10%
|
100
-63%
|
141
+41%
|
245
+74%
|
235
-4%
|
294
+25%
|
214
-27%
|
176
-18%
|
230
+30%
|
|