EleFirst Science & Technology Co Ltd
SZSE:300356
Cash Flow Statement
Cash Flow Statement
EleFirst Science & Technology Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(29)
|
(28)
|
(25)
|
(29)
|
(26)
|
(27)
|
(28)
|
(17)
|
(23)
|
(24)
|
(26)
|
(55)
|
(47)
|
(51)
|
(50)
|
(45)
|
(55)
|
(64)
|
(70)
|
(48)
|
(40)
|
(25)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(21)
|
(19)
|
(18)
|
(18)
|
(13)
|
(10)
|
(10)
|
(14)
|
(15)
|
(16)
|
(16)
|
(12)
|
(9)
|
(13)
|
|
| Change in Working Capital |
(61)
|
(46)
|
(52)
|
(54)
|
(39)
|
(30)
|
(34)
|
(43)
|
(59)
|
(62)
|
(70)
|
(60)
|
(66)
|
(27)
|
(26)
|
(47)
|
(64)
|
(143)
|
(149)
|
(150)
|
(152)
|
(131)
|
(126)
|
(141)
|
(135)
|
(189)
|
(161)
|
(135)
|
(88)
|
(125)
|
(141)
|
(137)
|
(193)
|
(99)
|
(115)
|
(138)
|
(114)
|
(132)
|
(119)
|
(106)
|
(149)
|
|
| Cash from Operating Activities |
16
N/A
|
25
+56%
|
86
+240%
|
20
-76%
|
30
+46%
|
51
+71%
|
20
-61%
|
(12)
N/A
|
(24)
-98%
|
(55)
-131%
|
(25)
+54%
|
25
N/A
|
66
+161%
|
120
+81%
|
93
-22%
|
155
+66%
|
105
-32%
|
28
-73%
|
45
+57%
|
(11)
N/A
|
(25)
-136%
|
7
N/A
|
19
+163%
|
43
+123%
|
144
+236%
|
147
+2%
|
170
+16%
|
216
+27%
|
178
-18%
|
99
-44%
|
84
-15%
|
34
-60%
|
5
-86%
|
118
+2 351%
|
97
-17%
|
30
-69%
|
44
+47%
|
(3)
N/A
|
8
N/A
|
(10)
N/A
|
(75)
-660%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(37)
|
(55)
|
(52)
|
(86)
|
(87)
|
(94)
|
(97)
|
(74)
|
(88)
|
(76)
|
(104)
|
(117)
|
(101)
|
(91)
|
(59)
|
(40)
|
(44)
|
(67)
|
(90)
|
(104)
|
(104)
|
(76)
|
(43)
|
(33)
|
(28)
|
(28)
|
(39)
|
(30)
|
(51)
|
(63)
|
(68)
|
(60)
|
(46)
|
(34)
|
(26)
|
(24)
|
(12)
|
(11)
|
(6)
|
0
|
|
| Other Items |
(5)
|
(5)
|
(5)
|
(76)
|
(87)
|
(69)
|
(69)
|
125
|
19
|
12
|
(20)
|
(160)
|
(62)
|
(77)
|
(45)
|
(53)
|
(49)
|
(184)
|
(62)
|
(35)
|
(19)
|
119
|
(4)
|
(202)
|
0
|
(171)
|
(168)
|
27
|
26
|
(5)
|
(8)
|
(244)
|
(229)
|
(228)
|
(228)
|
60
|
46
|
46
|
46
|
236
|
236
|
|
| Cash from Investing Activities |
(51)
N/A
|
(41)
+19%
|
(59)
-43%
|
(127)
-116%
|
(173)
-36%
|
(156)
+10%
|
(163)
-5%
|
28
N/A
|
(55)
N/A
|
(77)
-40%
|
(96)
-25%
|
(264)
-176%
|
(179)
+32%
|
(178)
+1%
|
(136)
+24%
|
(112)
+17%
|
(89)
+21%
|
(228)
-157%
|
(128)
+44%
|
(125)
+2%
|
(122)
+2%
|
14
N/A
|
(80)
N/A
|
(245)
-207%
|
(235)
+4%
|
(199)
+15%
|
(196)
+1%
|
(12)
+94%
|
(4)
+68%
|
(56)
-1 308%
|
(71)
-26%
|
(312)
-342%
|
(289)
+8%
|
(274)
+5%
|
(263)
+4%
|
34
N/A
|
22
-35%
|
34
+53%
|
35
+3%
|
230
+559%
|
231
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(12)
|
(8)
|
(46)
|
17
|
61
|
49
|
57
|
27
|
42
|
73
|
96
|
107
|
108
|
101
|
16
|
(24)
|
(52)
|
26
|
148
|
191
|
178
|
70
|
(5)
|
130
|
120
|
91
|
45
|
(87)
|
(95)
|
160
|
206
|
193
|
193
|
(44)
|
(39)
|
(52)
|
(48)
|
(26)
|
(15)
|
(4)
|
(5)
|
|
| Cash Paid for Dividends |
(1)
|
(27)
|
(27)
|
(27)
|
(28)
|
(17)
|
(19)
|
(19)
|
(27)
|
(20)
|
(24)
|
(25)
|
(18)
|
(19)
|
(16)
|
(12)
|
(11)
|
(9)
|
(10)
|
(19)
|
(21)
|
(16)
|
(21)
|
(20)
|
(21)
|
(26)
|
(21)
|
(20)
|
(19)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(11)
|
|
| Other |
359
|
359
|
(5)
|
(3)
|
(1)
|
1
|
3
|
(5)
|
(6)
|
(11)
|
(13)
|
(5)
|
(4)
|
95
|
95
|
91
|
91
|
(5)
|
(138)
|
(138)
|
(138)
|
(166)
|
(33)
|
(14)
|
0
|
0
|
1
|
(28)
|
(26)
|
(26)
|
(11)
|
9
|
8
|
8
|
8
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
345
N/A
|
323
-6%
|
(78)
N/A
|
(13)
+84%
|
33
N/A
|
33
+2%
|
41
+22%
|
3
-93%
|
9
+219%
|
41
+378%
|
60
+45%
|
77
+30%
|
86
+12%
|
177
+105%
|
95
-47%
|
55
-42%
|
28
-49%
|
12
-58%
|
0
-99%
|
35
+34 600%
|
19
-45%
|
(112)
N/A
|
(59)
+48%
|
97
N/A
|
85
-12%
|
80
-6%
|
26
-68%
|
(134)
N/A
|
(140)
-4%
|
120
N/A
|
179
+50%
|
188
+5%
|
188
0%
|
(48)
N/A
|
(42)
+11%
|
(62)
-47%
|
(58)
+7%
|
(35)
+40%
|
(24)
+31%
|
(12)
+50%
|
(15)
-22%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
310
N/A
|
307
-1%
|
(51)
N/A
|
(120)
-134%
|
(111)
+7%
|
(72)
+35%
|
(103)
-43%
|
19
N/A
|
(70)
N/A
|
(90)
-29%
|
(62)
+32%
|
(162)
-163%
|
(27)
+83%
|
120
N/A
|
53
-56%
|
98
+86%
|
44
-55%
|
(188)
N/A
|
(84)
+56%
|
(101)
-21%
|
(128)
-27%
|
(91)
+29%
|
(119)
-32%
|
(105)
+12%
|
(6)
+94%
|
28
N/A
|
(1)
N/A
|
70
N/A
|
34
-51%
|
162
+379%
|
193
+19%
|
(90)
N/A
|
(96)
-7%
|
(205)
-113%
|
(208)
-1%
|
2
N/A
|
9
+274%
|
(4)
N/A
|
19
N/A
|
209
+1 017%
|
142
-32%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(11)
+62%
|
31
N/A
|
(31)
N/A
|
(56)
-80%
|
(36)
+35%
|
(74)
-104%
|
(109)
-47%
|
(97)
+11%
|
(143)
-47%
|
(102)
+29%
|
(79)
+22%
|
(51)
+36%
|
19
N/A
|
3
-86%
|
96
+3 588%
|
66
-32%
|
(16)
N/A
|
(22)
-39%
|
(101)
-358%
|
(129)
-28%
|
(97)
+24%
|
(57)
+42%
|
(0)
+100%
|
111
N/A
|
119
+8%
|
142
+19%
|
177
+25%
|
147
-17%
|
48
-68%
|
22
-54%
|
(34)
N/A
|
(55)
-59%
|
71
N/A
|
63
-12%
|
4
-93%
|
21
+387%
|
(15)
N/A
|
(3)
+79%
|
(16)
-411%
|
(75)
-377%
|
|