KAISA JiaYun Technology Inc
SZSE:300242
Cash Flow Statement
Cash Flow Statement
KAISA JiaYun Technology 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 |
7
|
8
|
9
|
11
|
12
|
17
|
14
|
12
|
12
|
8
|
9
|
9
|
11
|
12
|
11
|
14
|
9
|
7
|
(1)
|
(4)
|
(4)
|
(21)
|
(45)
|
(59)
|
(71)
|
(62)
|
(50)
|
(43)
|
(38)
|
(48)
|
(55)
|
(63)
|
(59)
|
(53)
|
(44)
|
(34)
|
(35)
|
(22)
|
(9)
|
(8)
|
(6)
|
(3)
|
(6)
|
(5)
|
(6)
|
(8)
|
(11)
|
(24)
|
(5)
|
(5)
|
1
|
16
|
3
|
(0)
|
(2)
|
(2)
|
(5)
|
(2)
|
(2)
|
(1)
|
|
| Change in Working Capital |
(10)
|
(8)
|
(11)
|
(7)
|
(10)
|
(13)
|
(8)
|
(12)
|
(45)
|
(20)
|
(29)
|
(38)
|
(51)
|
(49)
|
(50)
|
(46)
|
(40)
|
(51)
|
(53)
|
(57)
|
(62)
|
(100)
|
(118)
|
(109)
|
(166)
|
(139)
|
(108)
|
(151)
|
(81)
|
46
|
0
|
9
|
(304)
|
(458)
|
(448)
|
(485)
|
(181)
|
(193)
|
(245)
|
(223)
|
(314)
|
(341)
|
(377)
|
(451)
|
(429)
|
(398)
|
(308)
|
(234)
|
(209)
|
(196)
|
(224)
|
(225)
|
(216)
|
(202)
|
(191)
|
(176)
|
(183)
|
(175)
|
(167)
|
(166)
|
|
| Cash from Operating Activities |
12
N/A
|
8
-37%
|
17
+124%
|
21
+22%
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
1
N/A
|
(3)
N/A
|
(8)
-152%
|
(11)
-44%
|
(16)
-39%
|
(17)
-10%
|
(13)
+25%
|
4
N/A
|
20
+343%
|
26
+33%
|
19
-27%
|
19
+3%
|
4
-81%
|
(22)
N/A
|
(66)
-201%
|
(205)
-211%
|
(195)
+5%
|
(162)
+17%
|
(136)
+16%
|
43
N/A
|
24
-43%
|
57
+134%
|
100
+75%
|
(146)
N/A
|
(257)
-76%
|
(314)
-23%
|
(198)
+37%
|
(38)
+81%
|
54
N/A
|
176
+224%
|
(22)
N/A
|
92
N/A
|
27
-71%
|
24
-9%
|
(59)
N/A
|
(323)
-446%
|
(203)
+37%
|
(163)
+20%
|
311
N/A
|
550
+77%
|
524
-5%
|
398
-24%
|
211
-47%
|
134
-36%
|
163
+21%
|
205
+26%
|
26
-87%
|
(61)
N/A
|
(107)
-74%
|
(136)
-27%
|
(131)
+3%
|
(17)
+87%
|
(2)
+86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(7)
|
(12)
|
(17)
|
(21)
|
(27)
|
(29)
|
(23)
|
(24)
|
(18)
|
(14)
|
(19)
|
(13)
|
(13)
|
(11)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(6)
|
(18)
|
(22)
|
(26)
|
(24)
|
(15)
|
(12)
|
(7)
|
(6)
|
(9)
|
(11)
|
(23)
|
(31)
|
(10)
|
(8)
|
1
|
9
|
(8)
|
(15)
|
(26)
|
(25)
|
(17)
|
(10)
|
2
|
5
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(31)
|
(30)
|
(110)
|
(163)
|
(152)
|
(286)
|
(180)
|
(216)
|
(217)
|
(83)
|
(38)
|
(5)
|
13
|
13
|
(63)
|
(12)
|
(24)
|
69
|
73
|
92
|
93
|
1
|
0
|
20
|
75
|
70
|
0
|
121
|
95
|
94
|
94
|
18
|
60
|
73
|
65
|
66
|
(3)
|
(10)
|
0
|
3
|
4
|
5
|
2
|
23
|
26
|
|
| Cash from Investing Activities |
(6)
N/A
|
(6)
-12%
|
(7)
-5%
|
(12)
-73%
|
(17)
-43%
|
(21)
-23%
|
(27)
-33%
|
(29)
-7%
|
(23)
+21%
|
(24)
-3%
|
(17)
+27%
|
(14)
+22%
|
(19)
-39%
|
(13)
+34%
|
(28)
-121%
|
(42)
-51%
|
(35)
+17%
|
(114)
-228%
|
(166)
-46%
|
(154)
+7%
|
(288)
-87%
|
(182)
+37%
|
(217)
-19%
|
(220)
-1%
|
(86)
+61%
|
(42)
+51%
|
(8)
+80%
|
11
N/A
|
12
+6%
|
(64)
N/A
|
(13)
+79%
|
(30)
-121%
|
50
N/A
|
52
+3%
|
66
+28%
|
69
+4%
|
(15)
N/A
|
(11)
+23%
|
14
N/A
|
68
+398%
|
61
-10%
|
59
-5%
|
99
+69%
|
64
-35%
|
84
+30%
|
86
+3%
|
20
-77%
|
69
+246%
|
65
-6%
|
50
-22%
|
41
-18%
|
(29)
N/A
|
(27)
+6%
|
(10)
+64%
|
6
N/A
|
9
+62%
|
3
-72%
|
1
-75%
|
21
+3 186%
|
24
+14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
15
|
10
|
0
|
(5)
|
(10)
|
0
|
0
|
20
|
25
|
30
|
15
|
13
|
(1)
|
10
|
(7)
|
2
|
0
|
12
|
48
|
18
|
31
|
(87)
|
53
|
62
|
80
|
199
|
(44)
|
23
|
(10)
|
(19)
|
154
|
211
|
93
|
73
|
(22)
|
(151)
|
(11)
|
176
|
69
|
184
|
132
|
45
|
257
|
153
|
(4)
|
(340)
|
(490)
|
(566)
|
(356)
|
(140)
|
(80)
|
(10)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(15)
|
(15)
|
(16)
|
(16)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(12)
|
(12)
|
(12)
|
(14)
|
(9)
|
(28)
|
(28)
|
(30)
|
(49)
|
(32)
|
(45)
|
(45)
|
(33)
|
(31)
|
(35)
|
(46)
|
(82)
|
(85)
|
(14)
|
(19)
|
9
|
16
|
(29)
|
(26)
|
(10)
|
(12)
|
(6)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
165
|
165
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
43
|
540
|
0
|
453
|
459
|
19
|
(14)
|
23
|
(24)
|
(81)
|
0
|
(58)
|
(24)
|
279
|
253
|
245
|
272
|
(48)
|
(125)
|
(152)
|
(200)
|
(182)
|
(75)
|
(10)
|
(29)
|
(159)
|
(165)
|
(207)
|
(166)
|
(50)
|
(41)
|
(13)
|
(17)
|
(24)
|
(23)
|
(24)
|
(22)
|
(20)
|
(15)
|
(12)
|
(12)
|
|
| Cash from Financing Activities |
15
N/A
|
9
-36%
|
(1)
N/A
|
159
N/A
|
154
-3%
|
160
+3%
|
151
-6%
|
6
-96%
|
9
+67%
|
14
+52%
|
11
-19%
|
9
-18%
|
(4)
N/A
|
6
N/A
|
(9)
N/A
|
(0)
+98%
|
(2)
-800%
|
10
N/A
|
85
+748%
|
57
-33%
|
564
+886%
|
445
-21%
|
495
+11%
|
508
+3%
|
88
-83%
|
171
+96%
|
(31)
N/A
|
(29)
+6%
|
(118)
-310%
|
(96)
+19%
|
47
N/A
|
154
+228%
|
327
+112%
|
282
-14%
|
191
-32%
|
90
-53%
|
(94)
N/A
|
5
N/A
|
(165)
N/A
|
(101)
+39%
|
(64)
+37%
|
(49)
+23%
|
256
N/A
|
140
-45%
|
(192)
N/A
|
(531)
-177%
|
(707)
-33%
|
(744)
-5%
|
(412)
+45%
|
(184)
+55%
|
(95)
+48%
|
(28)
+71%
|
(44)
-57%
|
(23)
+46%
|
(24)
-4%
|
(22)
+12%
|
(20)
+10%
|
(15)
+23%
|
(11)
+25%
|
(12)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
(0)
|
0
|
1
|
1
|
0
|
0
|
|
| Net Change in Cash |
21
N/A
|
10
-51%
|
9
-10%
|
168
+1 744%
|
135
-20%
|
140
+3%
|
119
-15%
|
(23)
N/A
|
(17)
+26%
|
(18)
-5%
|
(18)
-1%
|
(21)
-17%
|
(41)
-98%
|
(20)
+52%
|
(32)
-64%
|
(22)
+31%
|
(10)
+54%
|
(84)
-725%
|
(61)
+27%
|
(93)
-51%
|
255
N/A
|
199
-22%
|
73
-63%
|
94
+28%
|
(160)
N/A
|
(7)
+96%
|
4
N/A
|
7
+74%
|
(50)
N/A
|
(60)
-22%
|
(112)
-87%
|
(132)
-18%
|
63
N/A
|
136
+115%
|
219
+61%
|
213
-3%
|
67
-69%
|
(29)
N/A
|
(59)
-108%
|
(6)
+91%
|
22
N/A
|
(50)
N/A
|
32
N/A
|
1
-97%
|
(270)
N/A
|
(133)
+51%
|
(137)
-3%
|
(152)
-10%
|
49
N/A
|
76
+54%
|
81
+7%
|
107
+31%
|
135
+27%
|
(6)
N/A
|
(80)
-1 349%
|
(119)
-48%
|
(152)
-28%
|
(145)
+5%
|
(7)
+95%
|
10
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
1
-81%
|
10
+758%
|
9
-10%
|
(19)
N/A
|
(20)
-3%
|
(32)
-61%
|
(28)
+10%
|
(26)
+7%
|
(32)
-20%
|
(29)
+9%
|
(30)
-2%
|
(36)
-22%
|
(25)
+29%
|
(8)
+68%
|
9
N/A
|
22
+147%
|
15
-28%
|
16
+5%
|
1
-92%
|
(24)
N/A
|
(68)
-184%
|
(206)
-204%
|
(198)
+4%
|
(165)
+17%
|
(140)
+15%
|
39
N/A
|
23
-42%
|
57
+149%
|
99
+75%
|
(147)
N/A
|
(263)
-79%
|
(333)
-27%
|
(220)
+34%
|
(65)
+70%
|
30
N/A
|
161
+433%
|
(34)
N/A
|
85
N/A
|
20
-76%
|
16
-23%
|
(71)
N/A
|
(346)
-390%
|
(235)
+32%
|
(173)
+26%
|
303
N/A
|
551
+82%
|
533
-3%
|
390
-27%
|
196
-50%
|
109
-44%
|
138
+26%
|
188
+36%
|
16
-91%
|
(59)
N/A
|
(102)
-72%
|
(138)
-36%
|
(133)
+3%
|
(19)
+86%
|
(4)
+77%
|
|