Guanhao Biotech Co Ltd
SZSE:300238
Cash Flow Statement
Cash Flow Statement
Guanhao Biotech 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(5)
|
(8)
|
(10)
|
(13)
|
(17)
|
(19)
|
(20)
|
(20)
|
(23)
|
(19)
|
(21)
|
(25)
|
(23)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(26)
|
(25)
|
(27)
|
(32)
|
(33)
|
(33)
|
(44)
|
(46)
|
(43)
|
(42)
|
(43)
|
(39)
|
(40)
|
(36)
|
(38)
|
(45)
|
(55)
|
(59)
|
(41)
|
(43)
|
(29)
|
(27)
|
(26)
|
(19)
|
(25)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(40)
|
(34)
|
(44)
|
(42)
|
(47)
|
(51)
|
(41)
|
(43)
|
(39)
|
(39)
|
(45)
|
(46)
|
|
| Change in Working Capital |
(33)
|
(40)
|
(37)
|
(37)
|
(41)
|
(29)
|
(42)
|
(43)
|
(84)
|
(79)
|
(86)
|
(90)
|
(106)
|
(103)
|
(102)
|
(114)
|
(103)
|
(101)
|
(101)
|
(100)
|
(114)
|
(126)
|
(124)
|
(148)
|
(182)
|
(216)
|
(268)
|
(272)
|
(283)
|
(282)
|
(268)
|
(229)
|
(266)
|
(281)
|
(278)
|
(325)
|
(249)
|
(231)
|
(215)
|
(210)
|
(231)
|
(229)
|
(244)
|
(257)
|
(270)
|
(283)
|
(289)
|
(283)
|
(274)
|
(266)
|
(266)
|
(262)
|
(267)
|
(260)
|
(259)
|
(249)
|
(240)
|
(237)
|
(230)
|
(251)
|
|
| Cash from Operating Activities |
34
N/A
|
26
-23%
|
38
+45%
|
44
+17%
|
36
-19%
|
69
+95%
|
58
-15%
|
60
+3%
|
49
-19%
|
31
-36%
|
39
+25%
|
22
-43%
|
42
+86%
|
41
-1%
|
42
+3%
|
57
+35%
|
65
+15%
|
74
+13%
|
78
+5%
|
73
-6%
|
68
-7%
|
57
-17%
|
70
+23%
|
65
-7%
|
31
-53%
|
25
-17%
|
(20)
N/A
|
5
N/A
|
(15)
N/A
|
13
N/A
|
46
+264%
|
45
-2%
|
32
-29%
|
(15)
N/A
|
(15)
-1%
|
(33)
-118%
|
93
N/A
|
101
+9%
|
143
+42%
|
159
+11%
|
104
-35%
|
150
+45%
|
132
-12%
|
129
-2%
|
122
-5%
|
117
-4%
|
88
-25%
|
84
-5%
|
71
-15%
|
55
-23%
|
69
+26%
|
78
+13%
|
54
-31%
|
57
+4%
|
54
-5%
|
27
-50%
|
50
+86%
|
54
+8%
|
54
+1%
|
70
+29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(40)
|
(46)
|
(64)
|
(61)
|
(68)
|
(69)
|
(77)
|
(72)
|
(75)
|
(72)
|
(44)
|
(43)
|
(29)
|
(30)
|
(36)
|
(29)
|
(32)
|
(28)
|
(19)
|
(19)
|
(14)
|
(11)
|
(11)
|
(64)
|
(67)
|
(94)
|
(100)
|
(54)
|
(57)
|
(42)
|
(41)
|
(34)
|
(29)
|
(19)
|
(14)
|
(6)
|
(5)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(5)
|
(4)
|
(6)
|
(39)
|
(41)
|
(44)
|
(44)
|
(24)
|
(54)
|
(83)
|
(97)
|
(85)
|
(76)
|
(66)
|
(48)
|
(52)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(26)
|
(36)
|
(20)
|
(38)
|
(98)
|
(109)
|
(226)
|
(308)
|
(337)
|
(369)
|
0
|
(153)
|
(115)
|
(3)
|
(66)
|
(57)
|
42
|
36
|
121
|
128
|
90
|
5
|
0
|
(41)
|
111
|
(10)
|
(3)
|
15
|
(145)
|
7
|
1
|
(8)
|
(0)
|
1
|
1
|
0
|
1
|
3
|
0
|
4
|
(2)
|
(9)
|
(10)
|
(10)
|
(4)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(40)
-21%
|
(46)
-14%
|
(64)
-40%
|
(61)
+5%
|
(68)
-11%
|
(69)
-1%
|
(77)
-11%
|
(71)
+7%
|
(75)
-4%
|
(72)
+4%
|
(44)
+39%
|
(43)
+3%
|
(45)
-4%
|
(46)
-3%
|
(62)
-35%
|
(66)
-6%
|
(53)
+20%
|
(66)
-25%
|
(116)
-77%
|
(128)
-10%
|
(241)
-88%
|
(320)
-33%
|
(348)
-9%
|
(433)
-24%
|
(319)
+26%
|
(247)
+22%
|
(216)
+13%
|
(57)
+73%
|
(123)
-114%
|
(99)
+20%
|
2
N/A
|
3
+39%
|
92
+3 584%
|
109
+18%
|
76
-30%
|
(1)
N/A
|
(22)
-1 855%
|
(45)
-108%
|
109
N/A
|
(13)
N/A
|
(8)
+37%
|
9
N/A
|
(152)
N/A
|
3
N/A
|
(3)
N/A
|
(14)
-306%
|
(39)
-184%
|
(40)
-3%
|
(43)
-8%
|
(44)
-1%
|
(23)
+47%
|
(51)
-122%
|
(80)
-57%
|
(93)
-17%
|
(87)
+7%
|
(85)
+2%
|
(75)
+11%
|
(58)
+23%
|
(56)
+4%
|
|
| 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
|
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
|
6
|
0
|
|
| Net Issuance of Debt |
9
|
0
|
5
|
(3)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
100
|
97
|
199
|
99
|
(22)
|
(7)
|
(109)
|
(59)
|
245
|
0
|
231
|
222
|
(27)
|
0
|
(40)
|
(22)
|
(30)
|
20
|
8
|
(19)
|
(60)
|
(166)
|
(139)
|
(141)
|
(101)
|
(46)
|
(72)
|
(52)
|
(57)
|
(58)
|
(44)
|
(54)
|
(18)
|
1
|
22
|
48
|
54
|
60
|
50
|
28
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(12)
|
(13)
|
(14)
|
(4)
|
(7)
|
(7)
|
(6)
|
(26)
|
(24)
|
(25)
|
(29)
|
(24)
|
(28)
|
(29)
|
(29)
|
(27)
|
(27)
|
(15)
|
(15)
|
(4)
|
(4)
|
(14)
|
(12)
|
(11)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Other |
20
|
0
|
256
|
250
|
247
|
0
|
(7)
|
(1)
|
(0)
|
0
|
0
|
0
|
15
|
0
|
15
|
18
|
4
|
39
|
39
|
35
|
35
|
9
|
9
|
436
|
464
|
455
|
454
|
27
|
(223)
|
(259)
|
(258)
|
(371)
|
(157)
|
(124)
|
(124)
|
(10)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(14)
|
(16)
|
(13)
|
(12)
|
(10)
|
(9)
|
(11)
|
(11)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(1)
|
(8)
|
(1)
|
|
| Cash from Financing Activities |
29
N/A
|
0
N/A
|
261
N/A
|
246
-6%
|
238
-3%
|
0
N/A
|
(31)
N/A
|
(20)
+37%
|
(15)
+21%
|
0
N/A
|
(12)
N/A
|
(12)
N/A
|
3
N/A
|
0
N/A
|
2
N/A
|
6
+142%
|
(9)
N/A
|
26
N/A
|
26
0%
|
73
+178%
|
122
+67%
|
91
-25%
|
203
+123%
|
528
+160%
|
435
-18%
|
442
+2%
|
320
-28%
|
(56)
N/A
|
(4)
+94%
|
(55)
-1 414%
|
(51)
+6%
|
(177)
-245%
|
(214)
-21%
|
(180)
+16%
|
(190)
-6%
|
(59)
+69%
|
(58)
+1%
|
(6)
+90%
|
(7)
-15%
|
(34)
-386%
|
(74)
-122%
|
(178)
-139%
|
(154)
+14%
|
(156)
-1%
|
(122)
+22%
|
(69)
+43%
|
(90)
-30%
|
(68)
+24%
|
(71)
-3%
|
(69)
+2%
|
(57)
+17%
|
(67)
-17%
|
(27)
+59%
|
(9)
+69%
|
13
N/A
|
39
+195%
|
44
+12%
|
55
+26%
|
44
-20%
|
23
-48%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
4
|
3
|
2
|
4
|
1
|
2
|
2
|
2
|
(2)
|
(0)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
(1)
|
0
|
0
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
28
N/A
|
32
+13%
|
252
+687%
|
226
-10%
|
213
-6%
|
239
+13%
|
(42)
N/A
|
(36)
+14%
|
(38)
-5%
|
(59)
-55%
|
(44)
+24%
|
(34)
+24%
|
1
N/A
|
(1)
N/A
|
(1)
-40%
|
1
N/A
|
(9)
N/A
|
48
N/A
|
38
-20%
|
30
-22%
|
62
+107%
|
(93)
N/A
|
(47)
+50%
|
244
N/A
|
33
-86%
|
149
+348%
|
53
-64%
|
(266)
N/A
|
(77)
+71%
|
(165)
-115%
|
(105)
+36%
|
(126)
-20%
|
(176)
-39%
|
(100)
+43%
|
(92)
+8%
|
(14)
+84%
|
35
N/A
|
75
+117%
|
93
+23%
|
232
+150%
|
17
-93%
|
(37)
N/A
|
(14)
+62%
|
(178)
-1 178%
|
3
N/A
|
45
+1 346%
|
(14)
N/A
|
(22)
-55%
|
(39)
-74%
|
(57)
-46%
|
(31)
+45%
|
(13)
+59%
|
(24)
-88%
|
(32)
-32%
|
(27)
+16%
|
(21)
+23%
|
8
N/A
|
34
+303%
|
40
+18%
|
37
-7%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(14)
N/A
|
(8)
+42%
|
(20)
-145%
|
(26)
-27%
|
1
N/A
|
(11)
N/A
|
(16)
-55%
|
(22)
-37%
|
(43)
-93%
|
(32)
+25%
|
(22)
+33%
|
(1)
+94%
|
12
N/A
|
12
-2%
|
21
+70%
|
36
+73%
|
42
+16%
|
50
+20%
|
55
+9%
|
49
-11%
|
42
-13%
|
59
+40%
|
54
-8%
|
(34)
N/A
|
(42)
-25%
|
(114)
-172%
|
(95)
+16%
|
(69)
+28%
|
(44)
+37%
|
4
N/A
|
5
+15%
|
(1)
N/A
|
(43)
-3 231%
|
(33)
+23%
|
(47)
-39%
|
86
N/A
|
95
+11%
|
139
+46%
|
156
+12%
|
101
-35%
|
145
+44%
|
126
-13%
|
123
-3%
|
118
-4%
|
113
-4%
|
82
-28%
|
45
-45%
|
30
-34%
|
10
-65%
|
25
+146%
|
54
+114%
|
0
-100%
|
(26)
N/A
|
(44)
-67%
|
(58)
-33%
|
(27)
+54%
|
(12)
+55%
|
6
N/A
|
18
+223%
|
|