Qtone Education Group Guangdong Co Ltd
SZSE:300359
Cash Flow Statement
Cash Flow Statement
Qtone Education Group Guangdong Co Ltd
| 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 |
(4)
|
(0)
|
(20)
|
(19)
|
(22)
|
(26)
|
(33)
|
(44)
|
(65)
|
(75)
|
(74)
|
(82)
|
(92)
|
(72)
|
(82)
|
(74)
|
(66)
|
(52)
|
(75)
|
(86)
|
(76)
|
(97)
|
(65)
|
(51)
|
(36)
|
(32)
|
(27)
|
(24)
|
(22)
|
(25)
|
(29)
|
(33)
|
(32)
|
(32)
|
(32)
|
(28)
|
(34)
|
(34)
|
(36)
|
(39)
|
(35)
|
(34)
|
(26)
|
(25)
|
(23)
|
(21)
|
|
| Change in Working Capital |
(17)
|
(4)
|
(77)
|
(97)
|
(104)
|
(126)
|
(129)
|
(250)
|
(232)
|
(272)
|
(279)
|
(226)
|
(321)
|
(341)
|
(288)
|
(266)
|
(215)
|
(206)
|
(241)
|
(289)
|
(276)
|
(272)
|
(272)
|
(212)
|
(231)
|
(202)
|
(220)
|
(178)
|
(171)
|
(147)
|
(220)
|
(255)
|
(281)
|
(292)
|
(250)
|
(249)
|
(236)
|
(240)
|
(210)
|
(202)
|
(196)
|
(202)
|
(192)
|
(187)
|
(176)
|
(168)
|
|
| Cash from Operating Activities |
17
N/A
|
(4)
N/A
|
26
N/A
|
12
-53%
|
6
-48%
|
(5)
N/A
|
110
N/A
|
(65)
N/A
|
(67)
-3%
|
(130)
-94%
|
(42)
+68%
|
34
N/A
|
(48)
N/A
|
(41)
+15%
|
54
N/A
|
112
+107%
|
227
+102%
|
289
+28%
|
209
-28%
|
187
-11%
|
153
-18%
|
177
+16%
|
175
-2%
|
163
-7%
|
178
+9%
|
213
+19%
|
203
-4%
|
273
+34%
|
214
-21%
|
177
-17%
|
123
-31%
|
80
-35%
|
111
+39%
|
97
-13%
|
49
-49%
|
54
+9%
|
32
-40%
|
1
-98%
|
(11)
N/A
|
(16)
-45%
|
15
N/A
|
6
-62%
|
(48)
N/A
|
(32)
+34%
|
(36)
-15%
|
(4)
+88%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(8)
|
(11)
|
(55)
|
(26)
|
(48)
|
(44)
|
(11)
|
(50)
|
(38)
|
(40)
|
(35)
|
(24)
|
(51)
|
(51)
|
(53)
|
(68)
|
(57)
|
(58)
|
(55)
|
(39)
|
(39)
|
(36)
|
(35)
|
(36)
|
(27)
|
(29)
|
(35)
|
(39)
|
(27)
|
(26)
|
(18)
|
(14)
|
(16)
|
(16)
|
(15)
|
(14)
|
(12)
|
(13)
|
(13)
|
(12)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
| Other Items |
(59)
|
(62)
|
(53)
|
(63)
|
(23)
|
(187)
|
(476)
|
(587)
|
(658)
|
(529)
|
(401)
|
(351)
|
(333)
|
(254)
|
(156)
|
(95)
|
(82)
|
(63)
|
13
|
45
|
75
|
21
|
(39)
|
(59)
|
3
|
13
|
115
|
134
|
69
|
66
|
16
|
(13)
|
26
|
45
|
112
|
96
|
88
|
84
|
4
|
28
|
22
|
16
|
23
|
13
|
16
|
(2)
|
|
| Cash from Investing Activities |
(60)
N/A
|
(62)
-4%
|
(61)
+2%
|
(75)
-23%
|
(77)
-3%
|
(213)
-175%
|
(525)
-147%
|
(631)
-20%
|
(669)
-6%
|
(579)
+13%
|
(439)
+24%
|
(391)
+11%
|
(368)
+6%
|
(278)
+24%
|
(207)
+26%
|
(145)
+30%
|
(134)
+8%
|
(131)
+2%
|
(44)
+67%
|
(13)
+70%
|
20
N/A
|
(18)
N/A
|
(78)
-333%
|
(95)
-22%
|
(32)
+66%
|
(24)
+27%
|
88
N/A
|
105
+19%
|
35
-67%
|
27
-21%
|
(11)
N/A
|
(39)
-255%
|
8
N/A
|
31
+288%
|
96
+210%
|
80
-17%
|
73
-9%
|
70
-5%
|
(8)
N/A
|
16
N/A
|
10
-36%
|
3
-69%
|
16
+429%
|
7
-60%
|
9
+33%
|
(10)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
2
|
0
|
2
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
83
|
127
|
290
|
338
|
244
|
190
|
(32)
|
8
|
(3)
|
14
|
47
|
(48)
|
(29)
|
(27)
|
(1)
|
(11)
|
(10)
|
(84)
|
(137)
|
(139)
|
(129)
|
(75)
|
(23)
|
(102)
|
(103)
|
(105)
|
(135)
|
(35)
|
(35)
|
(40)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
0
|
(7)
|
(7)
|
(7)
|
(10)
|
(13)
|
(15)
|
(16)
|
(16)
|
(9)
|
(27)
|
(29)
|
(31)
|
(34)
|
(29)
|
(31)
|
(36)
|
(62)
|
(19)
|
(15)
|
(11)
|
8
|
(15)
|
(13)
|
(12)
|
(1)
|
(7)
|
(8)
|
(8)
|
(9)
|
(5)
|
(2)
|
0
|
4
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other |
132
|
133
|
121
|
0
|
0
|
200
|
895
|
0
|
0
|
736
|
87
|
85
|
100
|
50
|
(60)
|
(105)
|
(126)
|
(130)
|
(122)
|
(83)
|
(72)
|
(94)
|
(75)
|
(72)
|
(72)
|
(48)
|
(62)
|
(62)
|
(71)
|
(79)
|
(17)
|
(14)
|
(25)
|
(10)
|
(23)
|
(29)
|
(21)
|
(17)
|
(21)
|
(17)
|
(26)
|
(29)
|
(29)
|
(28)
|
(22)
|
(19)
|
|
| Cash from Financing Activities |
124
N/A
|
125
+1%
|
113
-10%
|
0
N/A
|
(5)
N/A
|
193
N/A
|
896
+363%
|
893
0%
|
890
0%
|
804
-10%
|
198
-75%
|
360
+82%
|
429
+19%
|
267
-38%
|
100
-62%
|
(169)
N/A
|
(153)
+10%
|
(162)
-6%
|
(138)
+15%
|
(71)
+49%
|
(182)
-156%
|
(142)
+22%
|
(117)
+18%
|
(84)
+28%
|
(76)
+10%
|
(73)
+3%
|
(159)
-117%
|
(211)
-33%
|
(211)
+0%
|
(215)
-2%
|
(101)
+53%
|
(44)
+56%
|
(136)
-206%
|
(119)
+13%
|
(131)
-10%
|
(163)
-25%
|
(52)
+68%
|
(50)
+4%
|
(61)
-22%
|
(27)
+56%
|
(34)
-26%
|
(39)
-13%
|
(27)
+29%
|
(26)
+5%
|
(22)
+17%
|
(17)
+22%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
80
N/A
|
59
-26%
|
79
+32%
|
(69)
N/A
|
(76)
-10%
|
(24)
+68%
|
481
N/A
|
197
-59%
|
155
-22%
|
95
-39%
|
(283)
N/A
|
3
N/A
|
13
+282%
|
(52)
N/A
|
(53)
-1%
|
(202)
-285%
|
(60)
+70%
|
(4)
+94%
|
27
N/A
|
103
+275%
|
(9)
N/A
|
17
N/A
|
(20)
N/A
|
(16)
+21%
|
71
N/A
|
116
+64%
|
132
+14%
|
167
+26%
|
38
-77%
|
(10)
N/A
|
11
N/A
|
(4)
N/A
|
(17)
-362%
|
9
N/A
|
15
+63%
|
(29)
N/A
|
53
N/A
|
20
-62%
|
(80)
N/A
|
(27)
+66%
|
(9)
+68%
|
(30)
-241%
|
(59)
-99%
|
(51)
+13%
|
(49)
+4%
|
(31)
+37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
(4)
N/A
|
19
N/A
|
1
-96%
|
(48)
N/A
|
(30)
+37%
|
62
N/A
|
(109)
N/A
|
(78)
+29%
|
(180)
-131%
|
(80)
+56%
|
(6)
+93%
|
(83)
-1 413%
|
(65)
+21%
|
3
N/A
|
61
+1 706%
|
174
+184%
|
221
+27%
|
152
-31%
|
129
-15%
|
98
-24%
|
138
+40%
|
136
-2%
|
127
-7%
|
143
+13%
|
176
+23%
|
176
0%
|
244
+38%
|
180
-26%
|
138
-23%
|
96
-31%
|
54
-44%
|
93
+72%
|
83
-11%
|
33
-60%
|
38
+14%
|
17
-55%
|
(13)
N/A
|
(23)
-71%
|
(29)
-25%
|
3
N/A
|
(7)
N/A
|
(55)
-718%
|
(39)
+29%
|
(44)
-13%
|
(12)
+73%
|
|