Beijing Leadman Biochemistry Co Ltd
SZSE:300289
Cash Flow Statement
Cash Flow Statement
Beijing Leadman Biochemistry Co Ltd
| 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 |
(42)
|
(39)
|
(43)
|
(50)
|
(49)
|
(54)
|
(52)
|
(57)
|
(61)
|
(58)
|
(64)
|
(60)
|
(66)
|
(90)
|
(96)
|
(102)
|
(116)
|
(154)
|
(139)
|
(134)
|
(107)
|
(49)
|
(60)
|
(64)
|
(84)
|
(97)
|
(98)
|
(100)
|
(95)
|
(89)
|
(77)
|
(74)
|
(65)
|
(61)
|
(58)
|
(48)
|
(53)
|
(51)
|
(61)
|
(63)
|
(61)
|
(56)
|
(61)
|
(60)
|
(61)
|
(68)
|
(67)
|
(69)
|
(61)
|
(57)
|
(49)
|
(43)
|
(43)
|
(37)
|
(39)
|
(35)
|
|
| Change in Working Capital |
(21)
|
(21)
|
(18)
|
(20)
|
(73)
|
(46)
|
(62)
|
(76)
|
(88)
|
(88)
|
(87)
|
(89)
|
(98)
|
(111)
|
(114)
|
(132)
|
(139)
|
(141)
|
(162)
|
(155)
|
(203)
|
(211)
|
(214)
|
(220)
|
(184)
|
(191)
|
(199)
|
(216)
|
(176)
|
(177)
|
(173)
|
(153)
|
(177)
|
(166)
|
(148)
|
(129)
|
(167)
|
(168)
|
(186)
|
(217)
|
(172)
|
(179)
|
(181)
|
(184)
|
(195)
|
(195)
|
(190)
|
(182)
|
(212)
|
(212)
|
(213)
|
(216)
|
(173)
|
(159)
|
(156)
|
(148)
|
|
| Cash from Operating Activities |
29
N/A
|
51
+74%
|
68
+33%
|
81
+19%
|
58
-28%
|
42
-27%
|
41
-3%
|
49
+20%
|
90
+84%
|
84
-8%
|
42
-50%
|
10
-77%
|
(13)
N/A
|
39
N/A
|
100
+159%
|
154
+54%
|
178
+16%
|
135
-24%
|
119
-12%
|
104
-12%
|
82
-21%
|
73
-11%
|
102
+39%
|
62
-39%
|
121
+95%
|
112
-7%
|
110
-2%
|
112
+2%
|
81
-27%
|
137
+69%
|
92
-33%
|
132
+43%
|
125
-5%
|
73
-41%
|
111
+51%
|
122
+10%
|
136
+11%
|
159
+17%
|
141
-12%
|
97
-31%
|
119
+23%
|
108
-9%
|
143
+33%
|
148
+3%
|
109
-26%
|
132
+21%
|
111
-16%
|
146
+32%
|
131
-10%
|
112
-15%
|
88
-21%
|
62
-29%
|
62
+0%
|
65
+3%
|
39
-39%
|
25
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(114)
|
(168)
|
(237)
|
(275)
|
(242)
|
(198)
|
(173)
|
(129)
|
(153)
|
(147)
|
(104)
|
(76)
|
(19)
|
(40)
|
(50)
|
(34)
|
(25)
|
3
|
5
|
(11)
|
(23)
|
(21)
|
(14)
|
(6)
|
(11)
|
(19)
|
(17)
|
(18)
|
(12)
|
(10)
|
(13)
|
(27)
|
(26)
|
(22)
|
(21)
|
(0)
|
(28)
|
(35)
|
(43)
|
(53)
|
(45)
|
(42)
|
(35)
|
(32)
|
(39)
|
(34)
|
(36)
|
(37)
|
(19)
|
(34)
|
(25)
|
(25)
|
(29)
|
(13)
|
(18)
|
(17)
|
|
| Other Items |
0
|
1
|
2
|
2
|
10
|
9
|
16
|
16
|
8
|
8
|
17
|
17
|
(119)
|
0
|
(125)
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(4)
|
(9)
|
(9)
|
(10)
|
0
|
0
|
6
|
15
|
5
|
5
|
7
|
4
|
2
|
(313)
|
(12)
|
(312)
|
(174)
|
102
|
(467)
|
(136)
|
(335)
|
(114)
|
155
|
(246)
|
(10)
|
(265)
|
(267)
|
216
|
|
| Cash from Investing Activities |
(113)
N/A
|
(167)
-48%
|
(235)
-41%
|
(273)
-16%
|
(233)
+15%
|
(189)
+19%
|
(157)
+17%
|
(114)
+28%
|
(145)
-28%
|
(139)
+4%
|
(87)
+37%
|
(59)
+32%
|
(138)
-134%
|
(159)
-15%
|
(176)
-10%
|
(160)
+9%
|
(25)
+85%
|
3
N/A
|
(5)
N/A
|
(21)
-294%
|
(23)
-14%
|
(21)
+12%
|
(14)
+33%
|
(6)
+54%
|
(11)
-71%
|
(19)
-79%
|
(17)
+14%
|
(24)
-43%
|
(16)
+32%
|
(19)
-18%
|
(22)
-14%
|
(37)
-71%
|
(26)
+30%
|
(17)
+35%
|
(15)
+8%
|
15
N/A
|
(24)
N/A
|
(30)
-25%
|
(36)
-21%
|
(49)
-35%
|
(42)
+13%
|
(355)
-739%
|
(48)
+87%
|
(345)
-620%
|
(213)
+38%
|
68
N/A
|
(503)
N/A
|
(172)
+66%
|
(353)
-105%
|
(148)
+58%
|
130
N/A
|
(271)
N/A
|
(39)
+86%
|
(277)
-609%
|
(285)
-3%
|
199
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
50
|
123
|
121
|
145
|
126
|
0
|
0
|
0
|
(10)
|
(19)
|
(19)
|
(28)
|
(70)
|
(42)
|
(42)
|
(93)
|
(30)
|
(57)
|
(53)
|
8
|
13
|
25
|
14
|
5
|
17
|
(26)
|
(19)
|
(14)
|
(52)
|
(34)
|
(35)
|
(43)
|
(65)
|
(37)
|
(37)
|
(26)
|
19
|
(28)
|
(33)
|
(33)
|
(50)
|
(13)
|
(11)
|
(14)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(15)
|
(6)
|
(25)
|
(29)
|
(31)
|
(33)
|
(39)
|
(40)
|
(40)
|
(39)
|
(40)
|
(40)
|
(45)
|
(44)
|
(45)
|
(60)
|
(55)
|
(54)
|
(50)
|
(52)
|
(50)
|
(49)
|
(32)
|
(12)
|
(24)
|
(24)
|
(19)
|
(44)
|
(19)
|
(18)
|
(18)
|
8
|
(6)
|
(6)
|
(20)
|
(9)
|
(8)
|
(7)
|
7
|
(3)
|
(0)
|
(0)
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
(0)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
|
| Other |
12
|
463
|
458
|
465
|
469
|
(3)
|
4
|
1
|
1
|
1
|
(1)
|
43
|
44
|
45
|
46
|
(4)
|
5
|
0
|
0
|
10
|
(1)
|
0
|
(3)
|
(2)
|
3
|
4
|
10
|
(3)
|
(29)
|
(30)
|
(33)
|
(34)
|
(12)
|
0
|
(12)
|
(30)
|
(57)
|
(56)
|
(55)
|
526
|
549
|
546
|
546
|
(6)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(10)
|
(10)
|
(11)
|
(12)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
47
N/A
|
579
+1 130%
|
554
-4%
|
581
+5%
|
563
-3%
|
37
-93%
|
41
+11%
|
(18)
N/A
|
(49)
-177%
|
(57)
-18%
|
(61)
-5%
|
(25)
+59%
|
(71)
-189%
|
(40)
+44%
|
(40)
0%
|
(157)
-289%
|
(80)
+49%
|
(108)
-34%
|
(100)
+8%
|
(34)
+66%
|
(38)
-11%
|
(26)
+32%
|
(22)
+17%
|
(9)
+60%
|
(4)
+49%
|
(45)
-949%
|
(28)
+38%
|
(61)
-115%
|
(100)
-65%
|
(82)
+18%
|
(86)
-5%
|
(69)
+20%
|
(83)
-20%
|
(54)
+35%
|
(68)
-27%
|
(65)
+4%
|
(46)
+30%
|
(91)
-100%
|
(81)
+11%
|
490
N/A
|
499
+2%
|
533
+7%
|
524
-2%
|
(31)
N/A
|
(25)
+19%
|
(23)
+7%
|
(13)
+45%
|
(13)
-1%
|
(11)
+16%
|
(8)
+24%
|
(18)
-122%
|
(16)
+14%
|
(16)
-6%
|
(17)
-6%
|
(4)
+77%
|
(4)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
2
|
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 |
(37)
N/A
|
464
N/A
|
387
-16%
|
389
+0%
|
389
+0%
|
(110)
N/A
|
(74)
+32%
|
(80)
-8%
|
(103)
-29%
|
(113)
-9%
|
(106)
+6%
|
(74)
+30%
|
(223)
-200%
|
(161)
+28%
|
(116)
+28%
|
(163)
-40%
|
73
N/A
|
30
-59%
|
14
-53%
|
49
+253%
|
21
-58%
|
27
+30%
|
67
+149%
|
47
-29%
|
106
+124%
|
48
-55%
|
65
+36%
|
27
-58%
|
(35)
N/A
|
35
N/A
|
(16)
N/A
|
27
N/A
|
16
-40%
|
4
-75%
|
27
+561%
|
72
+165%
|
66
-8%
|
38
-42%
|
23
-39%
|
538
+2 211%
|
576
+7%
|
286
-50%
|
619
+117%
|
(227)
N/A
|
(129)
+43%
|
177
N/A
|
(405)
N/A
|
(39)
+90%
|
(234)
-500%
|
(45)
+81%
|
200
N/A
|
(224)
N/A
|
7
N/A
|
(230)
N/A
|
(250)
-9%
|
220
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(84)
N/A
|
(117)
-39%
|
(169)
-44%
|
(194)
-15%
|
(184)
+5%
|
(156)
+15%
|
(132)
+15%
|
(80)
+39%
|
(63)
+22%
|
(63)
-1%
|
(63)
+1%
|
(67)
-6%
|
(32)
+51%
|
(2)
+95%
|
49
N/A
|
120
+143%
|
153
+28%
|
138
-10%
|
124
-10%
|
93
-24%
|
59
-37%
|
53
-10%
|
88
+67%
|
56
-37%
|
110
+98%
|
93
-16%
|
93
+0%
|
94
+1%
|
69
-27%
|
127
+84%
|
79
-38%
|
105
+32%
|
98
-6%
|
51
-48%
|
90
+76%
|
122
+36%
|
107
-12%
|
125
+16%
|
98
-22%
|
44
-55%
|
75
+69%
|
66
-12%
|
108
+64%
|
116
+7%
|
70
-40%
|
98
+41%
|
74
-24%
|
109
+47%
|
112
+2%
|
78
-31%
|
63
-19%
|
37
-41%
|
33
-11%
|
52
+56%
|
21
-60%
|
8
-61%
|
|