Bringspring Science and Technology Co Ltd
SZSE:300290
Cash Flow Statement
Cash Flow Statement
Bringspring Science and Technology 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(18)
|
(21)
|
(22)
|
(19)
|
(19)
|
(21)
|
(21)
|
(24)
|
(22)
|
(23)
|
(22)
|
(20)
|
(20)
|
(23)
|
(26)
|
(28)
|
(33)
|
(38)
|
(37)
|
(37)
|
(36)
|
(28)
|
(28)
|
(28)
|
(23)
|
(21)
|
(16)
|
(15)
|
(18)
|
(34)
|
(35)
|
(34)
|
(36)
|
(21)
|
(27)
|
(29)
|
(36)
|
(45)
|
(46)
|
(49)
|
(52)
|
(51)
|
(44)
|
(37)
|
(29)
|
(23)
|
(29)
|
(30)
|
(31)
|
(39)
|
(38)
|
(40)
|
(36)
|
(34)
|
(30)
|
(29)
|
|
| Change in Working Capital |
(16)
|
(15)
|
(15)
|
(14)
|
(43)
|
(21)
|
(33)
|
(46)
|
(67)
|
(76)
|
(75)
|
(87)
|
(93)
|
(94)
|
(97)
|
(92)
|
(81)
|
(74)
|
(80)
|
(73)
|
(102)
|
(114)
|
(125)
|
(137)
|
(120)
|
(122)
|
(138)
|
(145)
|
(172)
|
(208)
|
(207)
|
(225)
|
(218)
|
(229)
|
(221)
|
(222)
|
(230)
|
(258)
|
(300)
|
(315)
|
(348)
|
(359)
|
(316)
|
(318)
|
(305)
|
(284)
|
(317)
|
(307)
|
(311)
|
(326)
|
(348)
|
(355)
|
(360)
|
(353)
|
(341)
|
(340)
|
|
| Cash from Operating Activities |
49
N/A
|
11
-77%
|
(12)
N/A
|
(4)
+67%
|
31
N/A
|
(4)
N/A
|
(48)
-1 277%
|
(58)
-19%
|
(114)
-98%
|
(41)
+64%
|
(4)
+90%
|
(14)
-216%
|
(27)
-99%
|
(68)
-152%
|
(68)
0%
|
(34)
+50%
|
53
N/A
|
60
+13%
|
70
+16%
|
74
+7%
|
49
-34%
|
10
-79%
|
71
+597%
|
58
-19%
|
19
-68%
|
80
+326%
|
37
-54%
|
70
+92%
|
95
+35%
|
22
-77%
|
31
+41%
|
(1)
N/A
|
80
N/A
|
60
-25%
|
89
+49%
|
143
+60%
|
114
-20%
|
104
-9%
|
45
-56%
|
(12)
N/A
|
0
N/A
|
(8)
N/A
|
41
N/A
|
75
+81%
|
24
-69%
|
99
+321%
|
75
-25%
|
66
-11%
|
53
-20%
|
24
-56%
|
(10)
N/A
|
(12)
-19%
|
(25)
-104%
|
(5)
+82%
|
(4)
+23%
|
(51)
-1 349%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(3)
|
(1)
|
(8)
|
(29)
|
(29)
|
(31)
|
(31)
|
(26)
|
(26)
|
(25)
|
(19)
|
(35)
|
(34)
|
(32)
|
(34)
|
(23)
|
(27)
|
(42)
|
(46)
|
(50)
|
(52)
|
(48)
|
(56)
|
(41)
|
(35)
|
(22)
|
(17)
|
(20)
|
(20)
|
(29)
|
(26)
|
(31)
|
(34)
|
(28)
|
(33)
|
(31)
|
(36)
|
(43)
|
(46)
|
(63)
|
(67)
|
(64)
|
(67)
|
(49)
|
(39)
|
(37)
|
(29)
|
(19)
|
(20)
|
(18)
|
(17)
|
(19)
|
(20)
|
(23)
|
(25)
|
|
| Other Items |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(37)
|
(118)
|
(118)
|
(130)
|
(91)
|
(25)
|
(65)
|
(14)
|
(14)
|
(8)
|
18
|
1
|
(2)
|
(31)
|
(135)
|
(196)
|
(185)
|
(119)
|
(30)
|
16
|
(106)
|
(85)
|
(94)
|
(98)
|
26
|
(21)
|
17
|
23
|
2
|
11
|
10
|
(20)
|
10
|
10
|
(10)
|
19
|
(9)
|
(24)
|
21
|
13
|
3
|
|
| Cash from Investing Activities |
(6)
N/A
|
(1)
+80%
|
(0)
+83%
|
(7)
-3 450%
|
(28)
-300%
|
(29)
-2%
|
(31)
-8%
|
(31)
+1%
|
(26)
+17%
|
(25)
+3%
|
(26)
-5%
|
(21)
+21%
|
(36)
-75%
|
(34)
+5%
|
(31)
+10%
|
(71)
-130%
|
(141)
-97%
|
(145)
-3%
|
(172)
-18%
|
(137)
+20%
|
(75)
+45%
|
(117)
-55%
|
(61)
+47%
|
(70)
-13%
|
(50)
+29%
|
(17)
+65%
|
(22)
-25%
|
(18)
+17%
|
(51)
-181%
|
(154)
-203%
|
(225)
-46%
|
(210)
+7%
|
(150)
+29%
|
(64)
+57%
|
(12)
+81%
|
(139)
-1 061%
|
(116)
+17%
|
(130)
-12%
|
(141)
-8%
|
(20)
+86%
|
(84)
-314%
|
(49)
+41%
|
(41)
+17%
|
(64)
-58%
|
(38)
+41%
|
(30)
+22%
|
(57)
-94%
|
(19)
+68%
|
(10)
+48%
|
(30)
-211%
|
1
N/A
|
(26)
N/A
|
(43)
-66%
|
1
N/A
|
(10)
N/A
|
(22)
-115%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
4
|
(5)
|
5
|
(6)
|
(9)
|
0
|
20
|
50
|
58
|
49
|
15
|
(7)
|
46
|
44
|
64
|
(46)
|
(101)
|
(103)
|
(117)
|
(15)
|
(13)
|
29
|
135
|
86
|
103
|
84
|
1
|
51
|
22
|
31
|
31
|
21
|
22
|
(22)
|
(48)
|
(24)
|
4
|
43
|
8
|
(16)
|
(18)
|
(68)
|
(66)
|
(52)
|
(86)
|
(65)
|
(26)
|
(41)
|
(45)
|
(15)
|
(35)
|
(2)
|
17
|
2
|
31
|
67
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(15)
|
(15)
|
(15)
|
(25)
|
(12)
|
(13)
|
(14)
|
(5)
|
(15)
|
(16)
|
(17)
|
(29)
|
(19)
|
(17)
|
(15)
|
(13)
|
(12)
|
(11)
|
(11)
|
(8)
|
(10)
|
(11)
|
(13)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(19)
|
(18)
|
(18)
|
(18)
|
(29)
|
(25)
|
(24)
|
(24)
|
(3)
|
(6)
|
(5)
|
(4)
|
(9)
|
(3)
|
(2)
|
(2)
|
5
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Other |
0
|
169
|
166
|
166
|
115
|
(25)
|
(1)
|
(1)
|
50
|
0
|
0
|
0
|
(0)
|
(0)
|
386
|
385
|
384
|
384
|
(2)
|
(0)
|
1
|
1
|
(141)
|
(142)
|
(143)
|
(158)
|
(40)
|
(42)
|
(46)
|
136
|
147
|
142
|
151
|
(14)
|
(3)
|
120
|
117
|
116
|
267
|
150
|
143
|
142
|
(11)
|
(11)
|
(6)
|
(7)
|
(7)
|
(16)
|
(16)
|
(18)
|
(18)
|
(6)
|
(6)
|
(6)
|
(17)
|
(20)
|
|
| Cash from Financing Activities |
3
N/A
|
162
+5 123%
|
169
+4%
|
145
-15%
|
91
-37%
|
(38)
N/A
|
(5)
+87%
|
37
N/A
|
95
+155%
|
56
-41%
|
10
-83%
|
(22)
N/A
|
30
N/A
|
27
-9%
|
421
+1 458%
|
320
-24%
|
266
-17%
|
266
0%
|
(132)
N/A
|
(27)
+79%
|
(24)
+14%
|
18
N/A
|
(14)
N/A
|
(65)
-372%
|
(51)
+21%
|
(87)
-70%
|
(48)
+44%
|
(3)
+95%
|
(36)
-1 328%
|
154
N/A
|
164
+7%
|
150
-9%
|
160
+7%
|
(49)
N/A
|
(69)
-41%
|
78
N/A
|
103
+32%
|
140
+37%
|
246
+75%
|
110
-55%
|
100
-9%
|
50
-50%
|
(79)
N/A
|
(68)
+15%
|
(97)
-43%
|
(75)
+22%
|
(42)
+44%
|
(60)
-42%
|
(63)
-6%
|
(35)
+45%
|
(47)
-36%
|
(9)
+81%
|
10
N/A
|
(4)
N/A
|
13
N/A
|
46
+248%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
|
| Net Change in Cash |
46
N/A
|
172
+271%
|
157
-9%
|
133
-15%
|
93
-30%
|
(70)
N/A
|
(85)
-20%
|
(51)
+39%
|
(45)
+12%
|
(11)
+76%
|
(21)
-94%
|
(56)
-168%
|
(33)
+40%
|
(76)
-126%
|
321
N/A
|
215
-33%
|
178
-17%
|
181
+1%
|
(234)
N/A
|
(90)
+61%
|
(49)
+45%
|
(88)
-79%
|
(4)
+95%
|
(77)
-1 778%
|
(82)
-7%
|
(25)
+70%
|
(34)
-35%
|
50
N/A
|
9
-82%
|
22
+155%
|
(29)
N/A
|
(61)
-108%
|
90
N/A
|
(53)
N/A
|
8
N/A
|
82
+920%
|
100
+23%
|
114
+14%
|
150
+31%
|
77
-49%
|
16
-79%
|
(8)
N/A
|
(78)
-944%
|
(57)
+28%
|
(111)
-96%
|
(6)
+95%
|
(25)
-327%
|
(12)
+51%
|
(20)
-63%
|
(41)
-110%
|
(57)
-39%
|
(47)
+17%
|
(58)
-22%
|
(8)
+87%
|
(1)
+90%
|
(28)
-3 543%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
43
N/A
|
9
-80%
|
(13)
N/A
|
(12)
+11%
|
2
N/A
|
(33)
N/A
|
(79)
-144%
|
(89)
-11%
|
(140)
-59%
|
(67)
+52%
|
(29)
+56%
|
(33)
-13%
|
(62)
-89%
|
(102)
-63%
|
(101)
+1%
|
(68)
+32%
|
30
N/A
|
33
+7%
|
28
-15%
|
28
+3%
|
(1)
N/A
|
(41)
-5 814%
|
24
N/A
|
2
-91%
|
(23)
N/A
|
45
N/A
|
14
-68%
|
54
+274%
|
76
+41%
|
3
-97%
|
2
-15%
|
(26)
N/A
|
49
N/A
|
26
-47%
|
61
+134%
|
110
+79%
|
83
-25%
|
68
-18%
|
2
-97%
|
(58)
N/A
|
(63)
-8%
|
(75)
-19%
|
(22)
+71%
|
9
N/A
|
(25)
N/A
|
60
N/A
|
37
-38%
|
38
+0%
|
34
-10%
|
3
-90%
|
(29)
N/A
|
(29)
-1%
|
(44)
-53%
|
(25)
+44%
|
(27)
-8%
|
(76)
-185%
|
|