Strait Innovation Internet Co Ltd
SZSE:300300
Cash Flow Statement
Cash Flow Statement
Strait Innovation Internet Co Ltd
| 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
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
3
|
(2)
|
3
|
(14)
|
(18)
|
(21)
|
(27)
|
(26)
|
(30)
|
(30)
|
(25)
|
(28)
|
(25)
|
(24)
|
(25)
|
(33)
|
(34)
|
(28)
|
(30)
|
(44)
|
(42)
|
(57)
|
(45)
|
(21)
|
(33)
|
(8)
|
(26)
|
(56)
|
(45)
|
(56)
|
(46)
|
(21)
|
(20)
|
(18)
|
(15)
|
(6)
|
(6)
|
(9)
|
(12)
|
(9)
|
(5)
|
10
|
12
|
10
|
10
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Change in Working Capital |
5
|
22
|
15
|
(35)
|
(35)
|
(22)
|
(37)
|
(53)
|
(44)
|
(89)
|
(56)
|
(68)
|
(107)
|
(141)
|
(137)
|
(161)
|
(153)
|
(59)
|
(223)
|
(271)
|
(248)
|
(272)
|
(146)
|
117
|
129
|
131
|
168
|
(138)
|
(163)
|
(213)
|
(291)
|
(168)
|
(154)
|
(113)
|
(65)
|
(76)
|
(83)
|
(98)
|
(68)
|
(100)
|
(121)
|
(109)
|
(137)
|
(73)
|
(38)
|
(52)
|
(59)
|
(39)
|
(38)
|
(29)
|
13
|
(41)
|
(48)
|
(65)
|
(104)
|
|
| Cash from Operating Activities |
17
N/A
|
9
-45%
|
7
-28%
|
(26)
N/A
|
(35)
-36%
|
(25)
+28%
|
(26)
-4%
|
20
N/A
|
(27)
N/A
|
(71)
-159%
|
(56)
+21%
|
(132)
-136%
|
(96)
+27%
|
(78)
+18%
|
(78)
0%
|
(84)
-7%
|
(91)
-8%
|
(188)
-107%
|
(172)
+8%
|
(303)
-76%
|
(240)
+21%
|
(126)
+48%
|
(142)
-13%
|
237
N/A
|
213
-10%
|
238
+12%
|
269
+13%
|
29
-89%
|
(16)
N/A
|
(23)
-40%
|
(78)
-240%
|
(52)
+33%
|
(16)
+69%
|
(54)
-237%
|
(5)
+91%
|
(25)
-406%
|
(57)
-131%
|
(71)
-24%
|
(106)
-50%
|
(103)
+3%
|
(57)
+45%
|
(6)
+89%
|
3
N/A
|
13
+408%
|
43
+220%
|
36
-17%
|
25
-31%
|
18
-29%
|
(31)
N/A
|
(30)
+5%
|
5
N/A
|
(69)
N/A
|
(83)
-19%
|
(108)
-30%
|
(156)
-45%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
12
|
56
|
52
|
(21)
|
(26)
|
(17)
|
(20)
|
(17)
|
(10)
|
(12)
|
(12)
|
(26)
|
(67)
|
(70)
|
(63)
|
(45)
|
(4)
|
(89)
|
(225)
|
(233)
|
(250)
|
(199)
|
(87)
|
(88)
|
(92)
|
(55)
|
(49)
|
(47)
|
(32)
|
(40)
|
(22)
|
(16)
|
(12)
|
(3)
|
(11)
|
(7)
|
(6)
|
(5)
|
4
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
(6)
|
(11)
|
(12)
|
(12)
|
(20)
|
(32)
|
(33)
|
(40)
|
(6)
|
13
|
17
|
(30)
|
(27)
|
(160)
|
(260)
|
(494)
|
(576)
|
(606)
|
(503)
|
(350)
|
(489)
|
(253)
|
(195)
|
(153)
|
61
|
(28)
|
(42)
|
73
|
169
|
183
|
209
|
200
|
144
|
170
|
95
|
88
|
32
|
6
|
32
|
29
|
52
|
52
|
27
|
26
|
2
|
2
|
4
|
5
|
170
|
176
|
266
|
267
|
|
| Cash from Investing Activities |
12
N/A
|
45
+265%
|
41
-9%
|
(27)
N/A
|
(36)
-36%
|
(30)
+18%
|
(32)
-8%
|
(37)
-15%
|
(42)
-14%
|
(44)
-6%
|
(52)
-18%
|
(32)
+39%
|
(55)
-73%
|
(53)
+3%
|
(93)
-76%
|
(71)
+23%
|
(164)
-129%
|
(349)
-113%
|
(719)
-106%
|
(810)
-13%
|
(856)
-6%
|
(702)
+18%
|
(438)
+38%
|
(577)
-32%
|
(345)
+40%
|
(249)
+28%
|
(202)
+19%
|
14
N/A
|
(60)
N/A
|
(82)
-37%
|
51
N/A
|
153
+200%
|
171
+12%
|
206
+20%
|
188
-8%
|
137
-27%
|
164
+20%
|
90
-46%
|
91
+2%
|
29
-69%
|
5
-82%
|
31
+512%
|
29
-5%
|
52
+77%
|
51
-1%
|
26
-49%
|
25
-4%
|
1
-95%
|
(1)
N/A
|
2
N/A
|
2
+29%
|
166
+7 308%
|
174
+5%
|
263
+51%
|
266
+1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(1)
|
(71)
|
(71)
|
(32)
|
(31)
|
10
|
20
|
17
|
67
|
60
|
50
|
100
|
100
|
80
|
228
|
178
|
388
|
580
|
250
|
505
|
207
|
52
|
(45)
|
(311)
|
(303)
|
(377)
|
(44)
|
12
|
41
|
58
|
4
|
(52)
|
(51)
|
(61)
|
(62)
|
(3)
|
(39)
|
11
|
12
|
(35)
|
(8)
|
(25)
|
(30)
|
(56)
|
(66)
|
(29)
|
16
|
46
|
80
|
58
|
22
|
(25)
|
(41)
|
(22)
|
(34)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(9)
|
(9)
|
(17)
|
(17)
|
(9)
|
(9)
|
(2)
|
(9)
|
(11)
|
(12)
|
(31)
|
(28)
|
(30)
|
(32)
|
(19)
|
(51)
|
(53)
|
(56)
|
(56)
|
(32)
|
(32)
|
(31)
|
(29)
|
(32)
|
(34)
|
(36)
|
(37)
|
(30)
|
(43)
|
(42)
|
(42)
|
(41)
|
(27)
|
(25)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(35)
|
(35)
|
(33)
|
(58)
|
(55)
|
(61)
|
(65)
|
(43)
|
|
| Other |
359
|
356
|
355
|
349
|
(9)
|
(1)
|
(1)
|
2
|
12
|
18
|
14
|
(1)
|
0
|
45
|
53
|
63
|
50
|
1 306
|
1 215
|
1 389
|
1 366
|
21
|
314
|
72
|
15
|
88
|
(182)
|
(156)
|
(73)
|
(170)
|
(125)
|
(118)
|
(111)
|
(117)
|
(95)
|
(63)
|
(66)
|
(15)
|
(21)
|
(16)
|
(11)
|
(6)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(10)
|
(7)
|
(5)
|
(4)
|
(0)
|
(1)
|
(3)
|
(4)
|
|
| Cash from Financing Activities |
357
N/A
|
284
-20%
|
284
0%
|
309
+9%
|
(49)
N/A
|
(8)
+83%
|
2
N/A
|
10
+439%
|
70
+619%
|
76
+9%
|
55
-28%
|
89
+62%
|
78
-13%
|
94
+21%
|
254
+170%
|
212
-17%
|
406
+92%
|
1 867
+360%
|
1 414
-24%
|
1 842
+30%
|
1 517
-18%
|
17
-99%
|
236
+1 257%
|
(271)
N/A
|
(318)
-18%
|
(319)
0%
|
(259)
+19%
|
(178)
+31%
|
(67)
+62%
|
(149)
-121%
|
(150)
-1%
|
(213)
-42%
|
(204)
+4%
|
(220)
-8%
|
(198)
+10%
|
(92)
+53%
|
(131)
-42%
|
(28)
+79%
|
(33)
-18%
|
(76)
-133%
|
(45)
+40%
|
(58)
-27%
|
(59)
-2%
|
(90)
-53%
|
(100)
-11%
|
(63)
+37%
|
(18)
+72%
|
0
N/A
|
38
+61 976%
|
20
-48%
|
(39)
N/A
|
(80)
-107%
|
(103)
-29%
|
(91)
+12%
|
(81)
+11%
|
|
| 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
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
2
|
(0)
|
1
|
2
|
(2)
|
0
|
4
|
3
|
21
|
(0)
|
(3)
|
(3)
|
(23)
|
1
|
1
|
(0)
|
0
|
1
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Net Change in Cash |
386
N/A
|
339
-12%
|
331
-2%
|
256
-23%
|
(120)
N/A
|
(63)
+48%
|
(56)
+11%
|
(7)
+88%
|
1
N/A
|
(39)
N/A
|
(53)
-37%
|
(75)
-40%
|
(73)
+3%
|
(37)
+49%
|
83
N/A
|
56
-32%
|
152
+170%
|
1 330
+775%
|
522
-61%
|
726
+39%
|
417
-43%
|
(813)
N/A
|
(342)
+58%
|
(611)
-79%
|
(450)
+26%
|
(329)
+27%
|
(193)
+41%
|
(135)
+30%
|
(140)
-3%
|
(251)
-80%
|
(157)
+38%
|
(112)
+28%
|
(53)
+53%
|
(72)
-37%
|
(37)
+49%
|
21
N/A
|
(23)
N/A
|
(9)
+61%
|
(47)
-422%
|
(150)
-217%
|
(96)
+36%
|
(32)
+67%
|
(26)
+20%
|
(24)
+4%
|
(5)
+78%
|
(0)
+91%
|
32
N/A
|
21
-35%
|
8
-61%
|
(6)
N/A
|
(30)
-406%
|
19
N/A
|
(10)
N/A
|
67
N/A
|
31
-54%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
29
N/A
|
65
+121%
|
58
-10%
|
(46)
N/A
|
(61)
-31%
|
(43)
+30%
|
(46)
-8%
|
3
N/A
|
(37)
N/A
|
(82)
-122%
|
(68)
+17%
|
(158)
-132%
|
(163)
-3%
|
(149)
+9%
|
(141)
+5%
|
(128)
+9%
|
(95)
+26%
|
(277)
-192%
|
(397)
-44%
|
(537)
-35%
|
(490)
+9%
|
(324)
+34%
|
(229)
+29%
|
149
N/A
|
121
-19%
|
183
+52%
|
221
+20%
|
(18)
N/A
|
(48)
-163%
|
(63)
-30%
|
(99)
-58%
|
(68)
+32%
|
(28)
+58%
|
(57)
-103%
|
(16)
+72%
|
(32)
-93%
|
(63)
-101%
|
(76)
-20%
|
(103)
-35%
|
(107)
-4%
|
(58)
+46%
|
(7)
+87%
|
2
N/A
|
13
+424%
|
42
+230%
|
35
-17%
|
24
-31%
|
17
-31%
|
(34)
N/A
|
(32)
+6%
|
2
N/A
|
(73)
N/A
|
(85)
-16%
|
(110)
-30%
|
(158)
-43%
|
|