Tianjin Motimo Membrane Technology Co Ltd
SZSE:300334
Cash Flow Statement
Cash Flow Statement
Tianjin Motimo Membrane Technology 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(32)
|
(20)
|
(25)
|
(29)
|
(48)
|
(53)
|
(57)
|
(60)
|
(54)
|
(56)
|
(51)
|
(45)
|
(54)
|
(56)
|
(58)
|
(49)
|
(40)
|
(34)
|
(26)
|
(32)
|
(40)
|
(51)
|
(58)
|
(58)
|
(31)
|
(30)
|
(33)
|
(30)
|
(41)
|
(36)
|
(34)
|
(34)
|
(20)
|
(15)
|
(11)
|
(11)
|
(13)
|
(16)
|
(20)
|
(21)
|
(19)
|
(5)
|
(3)
|
0
|
(4)
|
(14)
|
(13)
|
(9)
|
(5)
|
(5)
|
(10)
|
(14)
|
(16)
|
(19)
|
(17)
|
|
| Change in Working Capital |
(24)
|
(18)
|
3
|
(35)
|
(11)
|
(25)
|
(88)
|
(79)
|
(195)
|
(97)
|
(60)
|
(59)
|
62
|
(42)
|
(55)
|
(1)
|
(20)
|
(30)
|
(176)
|
11
|
(8)
|
(9)
|
179
|
(163)
|
(124)
|
(146)
|
(150)
|
(93)
|
(115)
|
(110)
|
(140)
|
(187)
|
(178)
|
(164)
|
(162)
|
(106)
|
(91)
|
(77)
|
(79)
|
(101)
|
(110)
|
(96)
|
(94)
|
(91)
|
(95)
|
(114)
|
(119)
|
(102)
|
(99)
|
(97)
|
(92)
|
(82)
|
(96)
|
(86)
|
(102)
|
|
| Cash from Operating Activities |
(22)
N/A
|
(15)
+29%
|
(9)
+38%
|
(19)
-102%
|
(2)
+92%
|
(28)
-1 740%
|
(43)
-55%
|
(36)
+16%
|
(118)
-229%
|
(19)
+84%
|
0
N/A
|
(104)
N/A
|
(72)
+31%
|
(208)
-188%
|
(296)
-42%
|
(181)
+39%
|
(184)
-1%
|
(153)
+17%
|
(259)
-69%
|
(70)
+73%
|
(65)
+7%
|
(171)
-162%
|
140
N/A
|
(72)
N/A
|
(13)
+82%
|
88
N/A
|
15
-83%
|
27
+87%
|
17
-38%
|
162
+854%
|
80
-50%
|
124
+55%
|
208
+67%
|
105
-50%
|
166
+58%
|
158
-4%
|
106
-33%
|
144
+36%
|
121
-16%
|
71
-41%
|
65
-8%
|
35
-46%
|
55
+58%
|
4
-92%
|
(11)
N/A
|
(60)
-443%
|
(119)
-99%
|
(77)
+35%
|
(48)
+37%
|
(31)
+36%
|
(9)
+70%
|
(3)
+71%
|
8
N/A
|
30
+261%
|
32
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(3)
|
(8)
|
(29)
|
(35)
|
(58)
|
(81)
|
(102)
|
(106)
|
(115)
|
(122)
|
(95)
|
(87)
|
(109)
|
(70)
|
(144)
|
(156)
|
(152)
|
(189)
|
(164)
|
(153)
|
(137)
|
(99)
|
(80)
|
(111)
|
(86)
|
(80)
|
(118)
|
(114)
|
(140)
|
(108)
|
(117)
|
(91)
|
(62)
|
(113)
|
(31)
|
(37)
|
(42)
|
(32)
|
(22)
|
(13)
|
(7)
|
(21)
|
(20)
|
(19)
|
(16)
|
(3)
|
(6)
|
(5)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(10)
|
|
| Other Items |
0
|
0
|
2
|
0
|
(40)
|
(40)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(59)
|
(60)
|
(40)
|
(50)
|
(1)
|
(6)
|
(25)
|
(6)
|
(22)
|
62
|
0
|
(41)
|
(24)
|
(63)
|
(32)
|
(44)
|
(21)
|
(16)
|
0
|
93
|
80
|
36
|
36
|
30
|
41
|
31
|
0
|
13
|
(9)
|
2
|
330
|
378
|
397
|
399
|
72
|
23
|
4
|
11
|
4
|
4
|
(20)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(3)
+63%
|
(7)
-113%
|
(29)
-328%
|
(75)
-158%
|
(98)
-30%
|
(121)
-24%
|
(142)
-18%
|
(106)
+25%
|
(115)
-8%
|
(122)
-6%
|
(95)
+22%
|
(87)
+8%
|
(118)
-35%
|
(129)
-9%
|
(203)
-58%
|
(196)
+4%
|
(202)
-3%
|
(189)
+6%
|
(170)
+10%
|
(179)
-5%
|
(143)
+20%
|
(121)
+15%
|
(18)
+85%
|
(111)
-507%
|
(127)
-14%
|
(104)
+18%
|
(181)
-74%
|
(146)
+20%
|
(184)
-26%
|
(129)
+30%
|
(133)
-3%
|
(77)
+42%
|
31
N/A
|
(34)
N/A
|
6
N/A
|
(0)
N/A
|
(12)
-2 933%
|
9
N/A
|
8
-10%
|
18
+116%
|
6
-66%
|
(30)
N/A
|
(18)
+40%
|
311
N/A
|
363
+17%
|
394
+9%
|
394
0%
|
67
-83%
|
17
-74%
|
(2)
N/A
|
9
N/A
|
2
-75%
|
2
-1%
|
(30)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
44
|
9
|
(27)
|
(32)
|
(25)
|
15
|
61
|
58
|
81
|
41
|
(29)
|
72
|
89
|
150
|
368
|
388
|
189
|
248
|
208
|
(64)
|
168
|
24
|
(137)
|
100
|
(13)
|
94
|
55
|
(26)
|
1
|
(23)
|
9
|
11
|
(26)
|
(98)
|
(70)
|
(63)
|
(24)
|
(32)
|
(21)
|
(190)
|
(206)
|
(159)
|
(167)
|
(69)
|
(147)
|
(163)
|
(147)
|
(80)
|
16
|
37
|
(2)
|
5
|
11
|
13
|
59
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(11)
|
(15)
|
(16)
|
(26)
|
(16)
|
(14)
|
(16)
|
(19)
|
(23)
|
(25)
|
(24)
|
(21)
|
(22)
|
(34)
|
(34)
|
(41)
|
(40)
|
(34)
|
(37)
|
(37)
|
(42)
|
(45)
|
(50)
|
(46)
|
(48)
|
(48)
|
(46)
|
(42)
|
(38)
|
(35)
|
(33)
|
(32)
|
(32)
|
(33)
|
(32)
|
(30)
|
(26)
|
(24)
|
(22)
|
(17)
|
(14)
|
(29)
|
(27)
|
(27)
|
(27)
|
(6)
|
(7)
|
(11)
|
(12)
|
|
| Other |
0
|
451
|
443
|
457
|
0
|
6
|
12
|
0
|
0
|
(2)
|
16
|
15
|
0
|
0
|
0
|
385
|
385
|
472
|
477
|
117
|
136
|
49
|
44
|
30
|
66
|
66
|
96
|
34
|
10
|
19
|
(36)
|
(26)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
(69)
|
134
|
134
|
134
|
136
|
71
|
(12)
|
(112)
|
(108)
|
(160)
|
(76)
|
19
|
32
|
(3)
|
(13)
|
(7)
|
30
|
|
| Cash from Financing Activities |
40
N/A
|
459
+1 047%
|
415
-10%
|
423
+2%
|
430
+2%
|
20
-95%
|
63
+206%
|
44
-30%
|
66
+51%
|
13
-80%
|
(30)
N/A
|
74
N/A
|
88
+20%
|
147
+67%
|
345
+135%
|
748
+117%
|
549
-27%
|
698
+27%
|
662
-5%
|
20
-97%
|
270
+1 285%
|
32
-88%
|
(132)
N/A
|
96
N/A
|
15
-84%
|
123
+703%
|
110
-11%
|
(37)
N/A
|
(39)
-6%
|
(49)
-26%
|
(75)
-53%
|
(63)
+17%
|
(129)
-107%
|
(206)
-60%
|
(150)
+27%
|
(170)
-13%
|
(130)
+24%
|
(137)
-6%
|
(122)
+11%
|
(89)
+27%
|
(105)
-18%
|
(55)
+47%
|
(57)
-3%
|
(21)
+62%
|
(180)
-744%
|
(292)
-62%
|
(268)
+8%
|
(268)
+0%
|
(87)
+68%
|
29
N/A
|
2
-92%
|
(4)
N/A
|
(8)
-103%
|
(5)
+33%
|
78
N/A
|
|
| 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
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
(0)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
10
N/A
|
440
+4 346%
|
398
-10%
|
375
-6%
|
354
-6%
|
(105)
N/A
|
(101)
+4%
|
(134)
-33%
|
(159)
-18%
|
(121)
+24%
|
(151)
-25%
|
(125)
+17%
|
(71)
+43%
|
(179)
-151%
|
(80)
+55%
|
364
N/A
|
170
-53%
|
343
+102%
|
214
-38%
|
(221)
N/A
|
26
N/A
|
(281)
N/A
|
(114)
+60%
|
5
N/A
|
(109)
N/A
|
81
N/A
|
18
-78%
|
(193)
N/A
|
(170)
+12%
|
(71)
+58%
|
(123)
-74%
|
(71)
+42%
|
2
N/A
|
(71)
N/A
|
(18)
+74%
|
(7)
+64%
|
(25)
-277%
|
(6)
+77%
|
8
N/A
|
(10)
N/A
|
(22)
-123%
|
(14)
+35%
|
(32)
-125%
|
(35)
-10%
|
119
N/A
|
13
-89%
|
7
-47%
|
49
+611%
|
(69)
N/A
|
13
N/A
|
(9)
N/A
|
3
N/A
|
3
+1%
|
27
+896%
|
79
+189%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(32)
N/A
|
(18)
+42%
|
(18)
+4%
|
(48)
-172%
|
(37)
+24%
|
(85)
-133%
|
(124)
-45%
|
(138)
-12%
|
(224)
-63%
|
(134)
+40%
|
(121)
+9%
|
(199)
-64%
|
(159)
+20%
|
(316)
-99%
|
(366)
-16%
|
(325)
+11%
|
(339)
-5%
|
(305)
+10%
|
(448)
-47%
|
(234)
+48%
|
(219)
+7%
|
(308)
-41%
|
40
N/A
|
(152)
N/A
|
(124)
+19%
|
2
N/A
|
(66)
N/A
|
(91)
-38%
|
(97)
-7%
|
22
N/A
|
(28)
N/A
|
7
N/A
|
117
+1 482%
|
43
-63%
|
53
+23%
|
128
+143%
|
69
-46%
|
101
+47%
|
89
-12%
|
48
-46%
|
52
+8%
|
28
-46%
|
34
+21%
|
(15)
N/A
|
(30)
-95%
|
(75)
-151%
|
(122)
-62%
|
(83)
+32%
|
(54)
+35%
|
(37)
+31%
|
(15)
+59%
|
(4)
+73%
|
7
N/A
|
29
+318%
|
22
-25%
|
|