East Group Co Ltd
SZSE:300376
Cash Flow Statement
Cash Flow Statement
East Group Co Ltd
| 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
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(23)
|
(22)
|
(27)
|
(23)
|
(28)
|
(39)
|
(58)
|
(83)
|
(103)
|
(119)
|
(176)
|
(193)
|
(214)
|
(218)
|
(201)
|
(224)
|
(220)
|
(224)
|
(187)
|
(143)
|
(201)
|
(103)
|
(86)
|
(73)
|
25
|
(74)
|
(82)
|
(81)
|
(86)
|
(82)
|
(80)
|
(88)
|
(101)
|
(129)
|
(181)
|
(52)
|
(101)
|
(110)
|
(107)
|
(315)
|
(312)
|
(307)
|
(293)
|
(245)
|
(250)
|
(230)
|
(218)
|
|
| Change in Working Capital |
(215)
|
(259)
|
(197)
|
(203)
|
(159)
|
(134)
|
(202)
|
(277)
|
(292)
|
(311)
|
(238)
|
(184)
|
(247)
|
(420)
|
(314)
|
(295)
|
(243)
|
(106)
|
(248)
|
(371)
|
(395)
|
(446)
|
(421)
|
(513)
|
(541)
|
(490)
|
(483)
|
(571)
|
(527)
|
(476)
|
(463)
|
(395)
|
(442)
|
(294)
|
(352)
|
(472)
|
(546)
|
(764)
|
(519)
|
(392)
|
(383)
|
(453)
|
(716)
|
(504)
|
(447)
|
(532)
|
(529)
|
|
| Cash from Operating Activities |
(50)
N/A
|
56
N/A
|
92
+65%
|
53
-42%
|
209
+293%
|
(120)
N/A
|
167
N/A
|
221
+33%
|
289
+31%
|
758
+162%
|
156
-79%
|
563
+260%
|
(597)
N/A
|
(78)
+87%
|
184
N/A
|
362
+97%
|
1 381
+281%
|
526
-62%
|
1 089
+107%
|
382
-65%
|
(100)
N/A
|
(304)
-206%
|
(669)
-120%
|
(475)
+29%
|
159
N/A
|
462
+190%
|
981
+112%
|
1 172
+19%
|
1 180
+1%
|
1 731
+47%
|
910
-47%
|
1 136
+25%
|
931
-18%
|
384
-59%
|
621
+62%
|
926
+49%
|
1 324
+43%
|
1 667
+26%
|
1 687
+1%
|
779
-54%
|
468
-40%
|
(200)
N/A
|
(394)
-97%
|
99
N/A
|
325
+227%
|
820
+153%
|
1 530
+87%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(107)
|
(135)
|
(115)
|
(109)
|
(108)
|
(154)
|
(251)
|
(443)
|
(735)
|
(935)
|
(1 017)
|
(1 080)
|
(998)
|
(1 631)
|
(1 587)
|
(2 624)
|
(2 455)
|
(1 952)
|
(2 265)
|
(92)
|
(142)
|
149
|
462
|
(284)
|
(348)
|
(460)
|
(296)
|
(573)
|
(655)
|
(585)
|
(697)
|
(501)
|
(292)
|
(206)
|
(137)
|
(199)
|
(177)
|
(193)
|
(231)
|
(249)
|
(323)
|
(311)
|
(304)
|
(328)
|
(308)
|
(308)
|
(302)
|
|
| Other Items |
(54)
|
(39)
|
56
|
(26)
|
15
|
(1)
|
(49)
|
70
|
84
|
86
|
17
|
(154)
|
(515)
|
(348)
|
(418)
|
27
|
371
|
820
|
903
|
(34)
|
(153)
|
(866)
|
(797)
|
(109)
|
25
|
145
|
103
|
54
|
70
|
23
|
10
|
(98)
|
(110)
|
(105)
|
(37)
|
(45)
|
(35)
|
(27)
|
166
|
738
|
793
|
845
|
577
|
(98)
|
(164)
|
(201)
|
(185)
|
|
| Cash from Investing Activities |
(161)
N/A
|
(174)
-8%
|
(60)
+66%
|
(134)
-124%
|
(93)
+31%
|
(156)
-68%
|
(300)
-93%
|
(372)
-24%
|
(651)
-75%
|
(849)
-30%
|
(1 000)
-18%
|
(1 234)
-23%
|
(1 513)
-23%
|
(1 980)
-31%
|
(2 005)
-1%
|
(2 596)
-30%
|
(2 084)
+20%
|
(1 132)
+46%
|
(1 362)
-20%
|
(126)
+91%
|
(295)
-135%
|
(717)
-143%
|
(335)
+53%
|
(393)
-17%
|
(322)
+18%
|
(315)
+2%
|
(193)
+39%
|
(519)
-169%
|
(585)
-13%
|
(562)
+4%
|
(687)
-22%
|
(599)
+13%
|
(403)
+33%
|
(312)
+23%
|
(174)
+44%
|
(243)
-40%
|
(212)
+13%
|
(220)
-4%
|
(65)
+70%
|
489
N/A
|
470
-4%
|
534
+14%
|
273
-49%
|
(427)
N/A
|
(471)
-10%
|
(510)
-8%
|
(487)
+5%
|
|
| 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
|
37
|
0
|
0
|
22
|
32
|
37
|
40
|
18
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
37
|
(20)
|
50
|
50
|
301
|
143
|
30
|
300
|
12
|
2
|
480
|
510
|
1 020
|
1 313
|
596
|
354
|
(194)
|
(287)
|
276
|
352
|
861
|
798
|
463
|
334
|
(197)
|
(375)
|
(512)
|
(120)
|
(309)
|
(264)
|
(114)
|
(289)
|
135
|
451
|
200
|
(54)
|
(326)
|
(534)
|
(399)
|
(269)
|
(150)
|
(46)
|
62
|
6
|
(90)
|
(112)
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(38)
|
(40)
|
(41)
|
(76)
|
(48)
|
(52)
|
(121)
|
(96)
|
(102)
|
(109)
|
(49)
|
(108)
|
(123)
|
(148)
|
(159)
|
(132)
|
(207)
|
(242)
|
(272)
|
(305)
|
(328)
|
(348)
|
(363)
|
(363)
|
(364)
|
(332)
|
(314)
|
(289)
|
(289)
|
(212)
|
(210)
|
(223)
|
(247)
|
(196)
|
(196)
|
(156)
|
(80)
|
(147)
|
(148)
|
(122)
|
(175)
|
(175)
|
(153)
|
(164)
|
(95)
|
|
| Other |
177
|
122
|
137
|
98
|
(112)
|
(56)
|
(130)
|
63
|
185
|
334
|
2 063
|
1 142
|
1 834
|
1 290
|
365
|
1 137
|
150
|
742
|
(49)
|
(355)
|
390
|
366
|
489
|
717
|
269
|
659
|
289
|
308
|
66
|
(538)
|
323
|
42
|
243
|
329
|
(375)
|
(298)
|
(621)
|
(740)
|
(325)
|
(203)
|
63
|
285
|
138
|
258
|
211
|
(243)
|
(554)
|
|
| Cash from Financing Activities |
176
N/A
|
156
-11%
|
79
-49%
|
109
+37%
|
(102)
N/A
|
169
N/A
|
(35)
N/A
|
42
N/A
|
364
+772%
|
251
-31%
|
1 963
+683%
|
1 513
-23%
|
2 296
+52%
|
2 202
-4%
|
1 554
-29%
|
1 585
+2%
|
344
-78%
|
416
+21%
|
(543)
N/A
|
(321)
+41%
|
469
N/A
|
922
+96%
|
960
+4%
|
832
-13%
|
239
-71%
|
99
-59%
|
(451)
N/A
|
(536)
-19%
|
(367)
+32%
|
(1 136)
-210%
|
(230)
+80%
|
(248)
-8%
|
(256)
-3%
|
241
N/A
|
(148)
N/A
|
(262)
-77%
|
(834)
-218%
|
(1 182)
-42%
|
(921)
+22%
|
(745)
+19%
|
(350)
+53%
|
13
N/A
|
(83)
N/A
|
144
N/A
|
65
-55%
|
(497)
N/A
|
(762)
-53%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(1)
|
(2)
|
1
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
4
|
3
|
2
|
1
|
(3)
|
(6)
|
(4)
|
(2)
|
(1)
|
2
|
1
|
1
|
1
|
2
|
1
|
(1)
|
(8)
|
(6)
|
(11)
|
(9)
|
(3)
|
(7)
|
3
|
1
|
6
|
5
|
4
|
7
|
1
|
7
|
5
|
3
|
11
|
6
|
4
|
0
|
|
| Net Change in Cash |
(37)
N/A
|
35
N/A
|
109
+210%
|
28
-74%
|
15
-47%
|
(105)
N/A
|
(165)
-57%
|
(105)
+36%
|
7
N/A
|
164
+2 270%
|
1 121
+585%
|
845
-25%
|
190
-78%
|
146
-23%
|
(265)
N/A
|
(652)
-146%
|
(365)
+44%
|
(193)
+47%
|
(817)
-323%
|
(66)
+92%
|
76
N/A
|
(99)
N/A
|
(44)
+56%
|
(35)
+20%
|
78
N/A
|
247
+217%
|
336
+36%
|
108
-68%
|
221
+104%
|
22
-90%
|
(15)
N/A
|
286
N/A
|
266
-7%
|
317
+19%
|
300
-5%
|
427
+42%
|
283
-34%
|
270
-4%
|
708
+162%
|
524
-26%
|
596
+14%
|
352
-41%
|
(200)
N/A
|
(172)
+14%
|
(76)
+56%
|
(184)
-141%
|
282
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(157)
N/A
|
(80)
+49%
|
(24)
+70%
|
(55)
-134%
|
101
N/A
|
(274)
N/A
|
(84)
+69%
|
(222)
-163%
|
(446)
-101%
|
(176)
+60%
|
(860)
-389%
|
(517)
+40%
|
(1 595)
-208%
|
(1 709)
-7%
|
(1 403)
+18%
|
(2 261)
-61%
|
(1 074)
+53%
|
(1 425)
-33%
|
(1 176)
+18%
|
290
N/A
|
(242)
N/A
|
(156)
+36%
|
(207)
-33%
|
(759)
-267%
|
(189)
+75%
|
2
N/A
|
685
+28 421%
|
599
-12%
|
524
-12%
|
1 146
+119%
|
213
-81%
|
635
+198%
|
639
+1%
|
178
-72%
|
484
+172%
|
728
+50%
|
1 147
+58%
|
1 474
+29%
|
1 457
-1%
|
530
-64%
|
145
-73%
|
(510)
N/A
|
(698)
-37%
|
(229)
+67%
|
17
N/A
|
511
+2 907%
|
1 228
+140%
|
|