Suzhou TA&A Ultra Clean Technology Co Ltd
SZSE:300390
Cash Flow Statement
Cash Flow Statement
Suzhou TA&A Ultra Clean Technology Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(24)
|
(24)
|
(27)
|
(28)
|
(27)
|
(26)
|
(24)
|
(23)
|
(24)
|
(24)
|
(24)
|
(27)
|
(29)
|
(30)
|
(32)
|
(34)
|
(34)
|
(27)
|
(26)
|
(27)
|
(26)
|
(28)
|
(31)
|
(42)
|
(83)
|
(87)
|
(85)
|
(108)
|
(136)
|
(178)
|
(408)
|
(1 294)
|
(2 193)
|
(3 000)
|
(3 407)
|
(2 742)
|
(1 922)
|
(1 225)
|
(617)
|
(467)
|
(375)
|
|
Change in Working Capital |
(68)
|
(76)
|
(80)
|
(83)
|
(79)
|
(98)
|
(112)
|
(122)
|
(143)
|
(157)
|
(161)
|
(176)
|
(169)
|
(178)
|
(179)
|
(172)
|
(170)
|
(187)
|
(188)
|
(192)
|
(193)
|
(189)
|
(194)
|
(249)
|
(285)
|
(265)
|
(296)
|
(253)
|
(243)
|
(628)
|
(653)
|
(664)
|
(702)
|
132
|
195
|
275
|
336
|
(85)
|
143
|
76
|
(58)
|
|
Cash from Operating Activities |
12
N/A
|
36
+191%
|
24
-33%
|
27
+13%
|
44
+61%
|
54
+22%
|
54
+1%
|
45
-18%
|
50
+11%
|
22
-56%
|
21
-3%
|
28
+31%
|
39
+41%
|
88
+125%
|
99
+12%
|
106
+7%
|
117
+10%
|
118
+0%
|
139
+18%
|
173
+24%
|
165
-4%
|
147
-11%
|
277
+88%
|
385
+39%
|
387
+0%
|
350
-10%
|
120
-66%
|
(46)
N/A
|
(219)
-377%
|
180
N/A
|
1 325
+634%
|
4 438
+235%
|
6 864
+55%
|
6 394
-7%
|
5 482
-14%
|
4 876
-11%
|
3 582
-27%
|
4 172
+16%
|
4 609
+10%
|
2 211
-52%
|
1 623
-27%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(40)
|
(35)
|
(39)
|
(57)
|
(79)
|
(84)
|
(94)
|
(81)
|
(62)
|
(60)
|
(57)
|
(50)
|
(53)
|
(50)
|
(39)
|
(40)
|
(36)
|
(47)
|
(52)
|
(61)
|
(59)
|
(71)
|
(85)
|
(79)
|
(86)
|
(88)
|
(119)
|
(262)
|
(640)
|
(816)
|
(964)
|
(1 228)
|
(1 351)
|
(1 863)
|
(2 549)
|
(2 625)
|
(2 634)
|
(2 369)
|
(1 851)
|
(1 430)
|
(1 029)
|
|
Other Items |
0
|
1
|
(2)
|
(7)
|
(4)
|
(21)
|
(28)
|
(22)
|
(17)
|
(3)
|
6
|
4
|
(8)
|
(2)
|
0
|
(29)
|
(1)
|
(56)
|
(129)
|
(99)
|
(137)
|
(103)
|
(92)
|
(240)
|
(127)
|
(242)
|
(152)
|
(381)
|
(96)
|
43
|
(120)
|
173
|
(309)
|
(278)
|
(263)
|
(60)
|
43
|
(303)
|
(132)
|
(1 047)
|
(1 514)
|
|
Cash from Investing Activities |
(40)
N/A
|
(34)
+13%
|
(41)
-21%
|
(63)
-53%
|
(83)
-31%
|
(105)
-27%
|
(122)
-16%
|
(104)
+15%
|
(79)
+24%
|
(63)
+20%
|
(51)
+20%
|
(46)
+10%
|
(61)
-34%
|
(52)
+16%
|
(39)
+25%
|
(69)
-77%
|
(37)
+47%
|
(102)
-180%
|
(181)
-77%
|
(160)
+12%
|
(196)
-23%
|
(173)
+12%
|
(177)
-2%
|
(319)
-81%
|
(213)
+33%
|
(330)
-55%
|
(271)
+18%
|
(642)
-137%
|
(735)
-15%
|
(773)
-5%
|
(1 083)
-40%
|
(1 054)
+3%
|
(1 660)
-57%
|
(2 140)
-29%
|
(2 812)
-31%
|
(2 685)
+5%
|
(2 591)
+3%
|
(2 672)
-3%
|
(1 983)
+26%
|
(2 477)
-25%
|
(2 543)
-3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
(14)
|
0
|
0
|
(3)
|
(7)
|
(8)
|
(16)
|
3
|
27
|
26
|
33
|
20
|
(15)
|
(28)
|
(28)
|
(25)
|
50
|
72
|
76
|
36
|
(9)
|
12
|
2
|
88
|
165
|
245
|
387
|
553
|
495
|
1 451
|
1 154
|
1 116
|
2 534
|
1 350
|
1 220
|
978
|
(853)
|
(165)
|
(1 017)
|
(1 030)
|
|
Cash Paid for Dividends |
(10)
|
(10)
|
0
|
(26)
|
(16)
|
(16)
|
(16)
|
(28)
|
(28)
|
(28)
|
(29)
|
(2)
|
(2)
|
(3)
|
(3)
|
(12)
|
(14)
|
(13)
|
(14)
|
(56)
|
(55)
|
(56)
|
(56)
|
(32)
|
(32)
|
(33)
|
(39)
|
(77)
|
(85)
|
(100)
|
(399)
|
(353)
|
(361)
|
(357)
|
(70)
|
(1 347)
|
(1 345)
|
(1 357)
|
(1 357)
|
(903)
|
(899)
|
|
Other |
103
|
104
|
0
|
117
|
8
|
96
|
0
|
94
|
90
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
798
|
798
|
376
|
(520)
|
(1 516)
|
(1 520)
|
1 465
|
2 083
|
2 335
|
2 342
|
(657)
|
(387)
|
(389)
|
(507)
|
|
Cash from Financing Activities |
93
N/A
|
80
-13%
|
0
N/A
|
73
N/A
|
(11)
N/A
|
73
N/A
|
72
-2%
|
50
-30%
|
64
+28%
|
(1)
N/A
|
(3)
-79%
|
33
N/A
|
20
-41%
|
(18)
N/A
|
(31)
-74%
|
(42)
-37%
|
(40)
+5%
|
37
N/A
|
58
+56%
|
20
-65%
|
(19)
N/A
|
(65)
-241%
|
(44)
+32%
|
(30)
+31%
|
56
N/A
|
131
+133%
|
209
+60%
|
1 108
+430%
|
1 267
+14%
|
771
-39%
|
532
-31%
|
(716)
N/A
|
(765)
-7%
|
3 641
N/A
|
3 362
-8%
|
2 208
-34%
|
1 975
-11%
|
(2 866)
N/A
|
(1 909)
+33%
|
(2 310)
-21%
|
(2 436)
-5%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
1
|
0
|
(5)
|
(7)
|
(5)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
2
|
(0)
|
(2)
|
(12)
|
(12)
|
(15)
|
(13)
|
(1)
|
(11)
|
25
|
23
|
(0)
|
12
|
11
|
13
|
(36)
|
(37)
|
(75)
|
(86)
|
|
Net Change in Cash |
66
N/A
|
82
+25%
|
71
-14%
|
37
-47%
|
(49)
N/A
|
23
N/A
|
5
-80%
|
(8)
N/A
|
35
N/A
|
(40)
N/A
|
(29)
+27%
|
16
N/A
|
(3)
N/A
|
14
N/A
|
23
+58%
|
(9)
N/A
|
39
N/A
|
52
+33%
|
17
-68%
|
34
+102%
|
(50)
N/A
|
(92)
-84%
|
58
N/A
|
35
-39%
|
228
+546%
|
138
-39%
|
46
-67%
|
405
+776%
|
299
-26%
|
177
-41%
|
762
+331%
|
2 694
+254%
|
4 462
+66%
|
7 894
+77%
|
6 044
-23%
|
4 411
-27%
|
2 979
-32%
|
(1 402)
N/A
|
681
N/A
|
(2 651)
N/A
|
(3 442)
-30%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(27)
N/A
|
1
N/A
|
(15)
N/A
|
(29)
-91%
|
(35)
-19%
|
(30)
+14%
|
(39)
-32%
|
(37)
+7%
|
(12)
+67%
|
(39)
-221%
|
(36)
+7%
|
(22)
+39%
|
(14)
+35%
|
39
N/A
|
60
+55%
|
66
+11%
|
81
+22%
|
71
-12%
|
87
+22%
|
112
+28%
|
106
-5%
|
77
-28%
|
192
+151%
|
306
+59%
|
301
-2%
|
262
-13%
|
1
-100%
|
(307)
N/A
|
(859)
-179%
|
(636)
+26%
|
361
N/A
|
3 210
+790%
|
5 513
+72%
|
4 531
-18%
|
2 934
-35%
|
2 251
-23%
|
948
-58%
|
1 803
+90%
|
2 758
+53%
|
781
-72%
|
594
-24%
|