
Zhejiang Garden Bio-chemical High-tech Co Ltd
SZSE:300401

Cash Flow Statement
Cash Flow Statement
Zhejiang Garden Bio-chemical High-tech Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(5)
|
(5)
|
(3)
|
3
|
10
|
12
|
16
|
15
|
13
|
12
|
4
|
(7)
|
(12)
|
(23)
|
(35)
|
(25)
|
(43)
|
(51)
|
(55)
|
(66)
|
(58)
|
(51)
|
(26)
|
(28)
|
11
|
(1)
|
(45)
|
(41)
|
(76)
|
(48)
|
(24)
|
(63)
|
(82)
|
(89)
|
(70)
|
(27)
|
(3)
|
(3)
|
(46)
|
(46)
|
(54)
|
|
Change in Working Capital |
(30)
|
(36)
|
(44)
|
(48)
|
(36)
|
(60)
|
(50)
|
(51)
|
(58)
|
(44)
|
(59)
|
(62)
|
(62)
|
(59)
|
(64)
|
(68)
|
(72)
|
(77)
|
(77)
|
(67)
|
(70)
|
(45)
|
(25)
|
(51)
|
11
|
(6)
|
(138)
|
(10)
|
(115)
|
(134)
|
(136)
|
(374)
|
(429)
|
(519)
|
(483)
|
(474)
|
(403)
|
(372)
|
(355)
|
(286)
|
(322)
|
|
Cash from Operating Activities |
(12)
N/A
|
(16)
-34%
|
12
N/A
|
42
+262%
|
43
+0%
|
22
-47%
|
26
+16%
|
65
+148%
|
49
-24%
|
75
+52%
|
98
+32%
|
117
+19%
|
148
+26%
|
229
+55%
|
224
-2%
|
193
-14%
|
253
+31%
|
318
+26%
|
322
+1%
|
410
+28%
|
367
-11%
|
275
-25%
|
366
+33%
|
311
-15%
|
417
+34%
|
423
+2%
|
374
-12%
|
580
+55%
|
512
-12%
|
681
+33%
|
677
-1%
|
449
-34%
|
377
-16%
|
271
-28%
|
190
-30%
|
109
-43%
|
160
+46%
|
131
-18%
|
210
+60%
|
328
+57%
|
466
+42%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(102)
|
(101)
|
(93)
|
(108)
|
(133)
|
(119)
|
(112)
|
(92)
|
(58)
|
(60)
|
(90)
|
(80)
|
(72)
|
(78)
|
(133)
|
(172)
|
(218)
|
(227)
|
(242)
|
(285)
|
(446)
|
(539)
|
(584)
|
(652)
|
(579)
|
(579)
|
(593)
|
(653)
|
(716)
|
(743)
|
(653)
|
(511)
|
(380)
|
(317)
|
(273)
|
(243)
|
(245)
|
(264)
|
(351)
|
(416)
|
(480)
|
|
Other Items |
(15)
|
(72)
|
(17)
|
(76)
|
104
|
102
|
69
|
69
|
(50)
|
(72)
|
(51)
|
(44)
|
(88)
|
(439)
|
(391)
|
(218)
|
(214)
|
98
|
194
|
(52)
|
314
|
374
|
210
|
281
|
(14)
|
1
|
176
|
98
|
(470)
|
(524)
|
(700)
|
(577)
|
8
|
46
|
(48)
|
(99)
|
(100)
|
(319)
|
(378)
|
(406)
|
(214)
|
|
Cash from Investing Activities |
(117)
N/A
|
(174)
-49%
|
(110)
+37%
|
(185)
-68%
|
(29)
+84%
|
(17)
+41%
|
(43)
-151%
|
(23)
+47%
|
(107)
-374%
|
(131)
-23%
|
(142)
-8%
|
(124)
+13%
|
(160)
-29%
|
(517)
-223%
|
(523)
-1%
|
(389)
+26%
|
(432)
-11%
|
(128)
+70%
|
(48)
+62%
|
(337)
-600%
|
(133)
+61%
|
(165)
-25%
|
(374)
-126%
|
(371)
+1%
|
(593)
-60%
|
(578)
+2%
|
(417)
+28%
|
(555)
-33%
|
(1 186)
-114%
|
(1 267)
-7%
|
(1 353)
-7%
|
(1 088)
+20%
|
(372)
+66%
|
(271)
+27%
|
(320)
-18%
|
(342)
-7%
|
(344)
-1%
|
(583)
-69%
|
(729)
-25%
|
(822)
-13%
|
(694)
+16%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
0
|
0
|
0
|
0
|
32
|
(13)
|
(2)
|
(47)
|
0
|
67
|
105
|
255
|
275
|
318
|
51
|
(53)
|
(123)
|
(276)
|
1
|
173
|
429
|
453
|
420
|
115
|
1 190
|
1 427
|
1 338
|
1 322
|
260
|
13
|
(14)
|
88
|
|
Cash Paid for Dividends |
(0)
|
0
|
(9)
|
(9)
|
(9)
|
(12)
|
(3)
|
(3)
|
(4)
|
(7)
|
(11)
|
(11)
|
(11)
|
(6)
|
(28)
|
(29)
|
(29)
|
0
|
(64)
|
(64)
|
(69)
|
(70)
|
(10)
|
(11)
|
(8)
|
(9)
|
(64)
|
(64)
|
(66)
|
(69)
|
(118)
|
(119)
|
(123)
|
(123)
|
(98)
|
(102)
|
(103)
|
(106)
|
(69)
|
(69)
|
(67)
|
|
Other |
133
|
131
|
131
|
(9)
|
(1)
|
1
|
(19)
|
(5)
|
(7)
|
(3)
|
20
|
6
|
415
|
409
|
406
|
406
|
(2)
|
0
|
0
|
(3)
|
(100)
|
0
|
(100)
|
796
|
894
|
0
|
927
|
(93)
|
(120)
|
0
|
(155)
|
25
|
51
|
52
|
51
|
(28)
|
(179)
|
(188)
|
(89)
|
(64)
|
87
|
|
Cash from Financing Activities |
133
N/A
|
131
-1%
|
92
-30%
|
(48)
N/A
|
(10)
+80%
|
(11)
-15%
|
23
N/A
|
37
+60%
|
34
-7%
|
35
+2%
|
9
-75%
|
(6)
N/A
|
404
N/A
|
435
+8%
|
364
-16%
|
376
+3%
|
(77)
N/A
|
0
N/A
|
3
N/A
|
38
+1 243%
|
87
+130%
|
105
+21%
|
208
+98%
|
836
+303%
|
832
-1%
|
762
-8%
|
587
-23%
|
(156)
N/A
|
(13)
+92%
|
240
N/A
|
179
-25%
|
326
+82%
|
44
-87%
|
1 119
+2 443%
|
1 380
+23%
|
1 208
-12%
|
1 040
-14%
|
(34)
N/A
|
(145)
-327%
|
(147)
-1%
|
108
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
0
|
(2)
|
(4)
|
(2)
|
(0)
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
1
|
3
|
1
|
3
|
6
|
5
|
3
|
4
|
|
Net Change in Cash |
5
N/A
|
(57)
N/A
|
(5)
+91%
|
(189)
-3 610%
|
5
N/A
|
(5)
N/A
|
8
N/A
|
80
+967%
|
(21)
N/A
|
(19)
+9%
|
(32)
-71%
|
(12)
+63%
|
389
N/A
|
144
-63%
|
63
-56%
|
179
+184%
|
(256)
N/A
|
84
N/A
|
277
+230%
|
111
-60%
|
321
+188%
|
215
-33%
|
201
-7%
|
774
+285%
|
653
-16%
|
604
-7%
|
541
-11%
|
(132)
N/A
|
(688)
-421%
|
(348)
+49%
|
(497)
-43%
|
(310)
+38%
|
51
N/A
|
1 120
+2 106%
|
1 253
+12%
|
976
-22%
|
859
-12%
|
(480)
N/A
|
(659)
-37%
|
(637)
+3%
|
(116)
+82%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(113)
N/A
|
(117)
-3%
|
(82)
+30%
|
(66)
+19%
|
(91)
-38%
|
(96)
-6%
|
(86)
+11%
|
(27)
+69%
|
(8)
+70%
|
15
N/A
|
8
-45%
|
38
+357%
|
76
+104%
|
151
+98%
|
92
-39%
|
21
-77%
|
35
+68%
|
91
+160%
|
79
-13%
|
125
+58%
|
(80)
N/A
|
(264)
-232%
|
(218)
+18%
|
(341)
-57%
|
(162)
+53%
|
(156)
+4%
|
(219)
-41%
|
(72)
+67%
|
(203)
-181%
|
(62)
+69%
|
24
N/A
|
(62)
N/A
|
(3)
+95%
|
(45)
-1 474%
|
(82)
-81%
|
(134)
-63%
|
(85)
+37%
|
(133)
-57%
|
(141)
-7%
|
(88)
+38%
|
(14)
+84%
|