Nanjing Baose Co Ltd
SZSE:300402
Cash Flow Statement
Cash Flow Statement
Nanjing Baose 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 | |||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(87)
|
(57)
|
(51)
|
(43)
|
(27)
|
(31)
|
(27)
|
(46)
|
(54)
|
(24)
|
(28)
|
(8)
|
(8)
|
(16)
|
1
|
3
|
(0)
|
(3)
|
(1)
|
(2)
|
1
|
2
|
(7)
|
(7)
|
(7)
|
(30)
|
(42)
|
(48)
|
(63)
|
(41)
|
(28)
|
(34)
|
(30)
|
(51)
|
(41)
|
(37)
|
(30)
|
(3)
|
(45)
|
(34)
|
(45)
|
(73)
|
(75)
|
(113)
|
(127)
|
(112)
|
|
| Change in Working Capital |
(136)
|
(81)
|
(74)
|
(81)
|
(101)
|
(114)
|
(105)
|
(96)
|
(88)
|
(86)
|
(81)
|
(65)
|
(63)
|
(52)
|
(64)
|
(81)
|
(85)
|
(87)
|
(92)
|
(94)
|
(100)
|
(111)
|
(97)
|
(86)
|
(83)
|
(85)
|
(91)
|
(106)
|
(108)
|
(98)
|
(135)
|
(131)
|
(131)
|
(143)
|
(139)
|
(142)
|
(149)
|
(162)
|
(159)
|
(162)
|
(156)
|
(150)
|
(146)
|
(191)
|
(157)
|
(163)
|
|
| Cash from Operating Activities |
12
N/A
|
74
+513%
|
77
+5%
|
84
+10%
|
102
+20%
|
74
-27%
|
56
-25%
|
29
-48%
|
(16)
N/A
|
(54)
-227%
|
(66)
-24%
|
(41)
+38%
|
(31)
+25%
|
22
N/A
|
36
+66%
|
76
+108%
|
85
+13%
|
(18)
N/A
|
(7)
+60%
|
34
N/A
|
129
+284%
|
252
+96%
|
13
-95%
|
(50)
N/A
|
(98)
-97%
|
(49)
+50%
|
55
N/A
|
141
+157%
|
145
+3%
|
67
-54%
|
32
-52%
|
55
+72%
|
(73)
N/A
|
(161)
-121%
|
46
N/A
|
(23)
N/A
|
38
N/A
|
166
+339%
|
23
-86%
|
(25)
N/A
|
172
N/A
|
148
-14%
|
303
+105%
|
333
+10%
|
(36)
N/A
|
(161)
-348%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(38)
|
(90)
|
(118)
|
(119)
|
(141)
|
(95)
|
(67)
|
(66)
|
(20)
|
(31)
|
(28)
|
(27)
|
(20)
|
(7)
|
(8)
|
(38)
|
(46)
|
(43)
|
(43)
|
(21)
|
(12)
|
(12)
|
0
|
(9)
|
(8)
|
(10)
|
(13)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(6)
|
(9)
|
(10)
|
(11)
|
(7)
|
(4)
|
(3)
|
(6)
|
(6)
|
(10)
|
(17)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
28
|
31
|
57
|
69
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(8)
+4%
|
(38)
-379%
|
(90)
-138%
|
(118)
-31%
|
(119)
-1%
|
(140)
-18%
|
(95)
+32%
|
(67)
+30%
|
(66)
+1%
|
(22)
+66%
|
(4)
+83%
|
4
N/A
|
30
+742%
|
49
+61%
|
32
-35%
|
27
-15%
|
(29)
N/A
|
(46)
-60%
|
(43)
+6%
|
(43)
-1%
|
(21)
+52%
|
(12)
+43%
|
(12)
-4%
|
(12)
+4%
|
(5)
+58%
|
(8)
-55%
|
(4)
+48%
|
(7)
-86%
|
(8)
-6%
|
(7)
+8%
|
(8)
-14%
|
(5)
+38%
|
(4)
+24%
|
(3)
+11%
|
(6)
-88%
|
(9)
-36%
|
(10)
-20%
|
(11)
-4%
|
(7)
+38%
|
(4)
+41%
|
(3)
+28%
|
(6)
-99%
|
(6)
-10%
|
(10)
-56%
|
(17)
-74%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
20
|
12
|
6
|
0
|
20
|
(40)
|
(3)
|
10
|
(20)
|
15
|
(10)
|
(60)
|
(20)
|
(45)
|
(60)
|
10
|
20
|
55
|
45
|
25
|
5
|
(20)
|
5
|
(20)
|
(15)
|
(25)
|
(0)
|
5
|
(4)
|
85
|
150
|
159
|
157
|
90
|
50
|
41
|
47
|
4
|
(113)
|
(165)
|
(259)
|
(266)
|
(184)
|
(154)
|
(59)
|
(21)
|
|
| Cash Paid for Dividends |
(11)
|
0
|
(23)
|
(40)
|
(37)
|
(46)
|
(30)
|
(29)
|
(26)
|
(23)
|
(20)
|
(19)
|
(17)
|
(15)
|
(14)
|
(14)
|
(14)
|
(17)
|
(17)
|
(18)
|
(18)
|
(16)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(18)
|
(18)
|
(113)
|
(109)
|
(116)
|
(117)
|
(42)
|
(43)
|
(38)
|
(68)
|
(48)
|
(47)
|
(45)
|
(37)
|
(35)
|
(33)
|
(31)
|
(5)
|
(27)
|
|
| Other |
(28)
|
154
|
177
|
193
|
144
|
2
|
(18)
|
(37)
|
45
|
27
|
43
|
52
|
11
|
12
|
(36)
|
(96)
|
(117)
|
(36)
|
44
|
71
|
(21)
|
(163)
|
7
|
51
|
128
|
88
|
1
|
(13)
|
(36)
|
7
|
(16)
|
(34)
|
(5)
|
65
|
(40)
|
12
|
35
|
687
|
727
|
702
|
708
|
44
|
(2)
|
26
|
22
|
19
|
|
| Cash from Financing Activities |
(20)
N/A
|
166
N/A
|
160
-3%
|
165
+3%
|
138
-16%
|
(84)
N/A
|
(51)
+39%
|
(56)
-10%
|
(1)
+99%
|
19
N/A
|
12
-35%
|
(27)
N/A
|
(26)
+4%
|
(48)
-83%
|
(109)
-128%
|
(100)
+9%
|
(112)
-12%
|
3
N/A
|
71
+2 534%
|
77
+9%
|
(34)
N/A
|
(199)
-486%
|
(10)
+95%
|
10
N/A
|
92
+804%
|
43
-54%
|
(18)
N/A
|
(27)
-46%
|
(58)
-119%
|
(21)
+64%
|
25
N/A
|
9
-64%
|
35
+290%
|
112
+221%
|
(33)
N/A
|
15
N/A
|
13
-11%
|
643
+4 737%
|
568
-12%
|
492
-13%
|
412
-16%
|
(256)
N/A
|
(218)
+15%
|
(158)
+27%
|
(42)
+73%
|
(29)
+31%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
3
|
1
|
2
|
2
|
(1)
|
1
|
(1)
|
2
|
6
|
5
|
|
| Net Change in Cash |
(16)
N/A
|
231
N/A
|
199
-14%
|
158
-21%
|
122
-23%
|
(129)
N/A
|
(136)
-6%
|
(122)
+10%
|
(84)
+32%
|
(100)
-20%
|
(76)
+24%
|
(72)
+6%
|
(53)
+26%
|
5
N/A
|
(24)
N/A
|
8
N/A
|
1
-88%
|
(43)
N/A
|
19
N/A
|
69
+264%
|
52
-25%
|
32
-37%
|
(8)
N/A
|
(52)
-517%
|
(18)
+66%
|
(12)
+30%
|
28
N/A
|
109
+293%
|
78
-29%
|
37
-52%
|
48
+29%
|
55
+14%
|
(44)
N/A
|
(53)
-21%
|
10
N/A
|
(14)
N/A
|
45
N/A
|
800
+1 670%
|
582
-27%
|
462
-21%
|
580
+26%
|
(110)
N/A
|
77
N/A
|
170
+119%
|
(82)
N/A
|
(203)
-148%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
66
+1 626%
|
39
-40%
|
(6)
N/A
|
(16)
-175%
|
(45)
-177%
|
(85)
-90%
|
(66)
+22%
|
(83)
-25%
|
(120)
-44%
|
(86)
+28%
|
(72)
+16%
|
(59)
+19%
|
(5)
+92%
|
16
N/A
|
69
+319%
|
77
+13%
|
(56)
N/A
|
(53)
+6%
|
(10)
+82%
|
85
N/A
|
231
+172%
|
1
-100%
|
(62)
N/A
|
(98)
-57%
|
(59)
+40%
|
47
N/A
|
131
+177%
|
132
+1%
|
59
-55%
|
25
-58%
|
49
+97%
|
(78)
N/A
|
(165)
-111%
|
42
N/A
|
(30)
N/A
|
29
N/A
|
156
+435%
|
13
-92%
|
(32)
N/A
|
168
N/A
|
145
-14%
|
297
+105%
|
327
+10%
|
(46)
N/A
|
(178)
-289%
|
|