Nanhua Instruments Co Ltd
SZSE:300417
Cash Flow Statement
Cash Flow Statement
Nanhua Instruments 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(18)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(17)
|
(18)
|
(16)
|
(17)
|
(14)
|
(15)
|
(17)
|
(14)
|
(16)
|
(13)
|
(14)
|
(14)
|
(18)
|
(37)
|
(59)
|
(65)
|
(64)
|
(47)
|
(28)
|
(25)
|
(23)
|
(20)
|
(15)
|
(12)
|
(8)
|
(10)
|
(9)
|
(10)
|
(12)
|
(11)
|
(13)
|
(11)
|
(9)
|
(8)
|
(7)
|
(9)
|
(10)
|
(11)
|
|
| Change in Working Capital |
(37)
|
(39)
|
(42)
|
(41)
|
(44)
|
(46)
|
(46)
|
(49)
|
(46)
|
(45)
|
(45)
|
(45)
|
(48)
|
(47)
|
(48)
|
(49)
|
(50)
|
(54)
|
(60)
|
(66)
|
(80)
|
(78)
|
(125)
|
(124)
|
(114)
|
(132)
|
(91)
|
(89)
|
(87)
|
(73)
|
(64)
|
(59)
|
(63)
|
(52)
|
(48)
|
(48)
|
(40)
|
(40)
|
(44)
|
(44)
|
(50)
|
(56)
|
(66)
|
(70)
|
|
| Cash from Operating Activities |
21
N/A
|
18
-17%
|
21
+22%
|
16
-23%
|
19
+14%
|
27
+44%
|
27
+1%
|
35
+29%
|
35
-1%
|
39
+10%
|
37
-4%
|
35
-5%
|
43
+23%
|
41
-4%
|
37
-11%
|
36
-1%
|
25
-32%
|
67
+169%
|
183
+175%
|
262
+43%
|
227
-13%
|
178
-22%
|
42
-76%
|
(33)
N/A
|
25
N/A
|
13
-49%
|
25
+92%
|
23
-8%
|
(4)
N/A
|
21
N/A
|
39
+86%
|
38
-4%
|
29
-22%
|
28
-6%
|
12
-55%
|
13
+4%
|
11
-14%
|
17
+53%
|
14
-16%
|
8
-41%
|
5
-40%
|
(5)
N/A
|
(8)
-61%
|
(2)
+72%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(14)
|
(14)
|
(4)
|
(5)
|
(12)
|
(15)
|
(19)
|
(43)
|
(46)
|
(52)
|
(57)
|
(70)
|
(62)
|
(71)
|
(67)
|
(32)
|
(47)
|
(32)
|
(27)
|
(26)
|
(12)
|
(12)
|
(13)
|
(14)
|
(11)
|
(9)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| Other Items |
(2)
|
0
|
0
|
0
|
(113)
|
(85)
|
(125)
|
(169)
|
(83)
|
(95)
|
(54)
|
(10)
|
52
|
59
|
62
|
62
|
55
|
42
|
36
|
(33)
|
(126)
|
(34)
|
(5)
|
84
|
221
|
9
|
94
|
(46)
|
(126)
|
(15)
|
(54)
|
66
|
66
|
55
|
(113)
|
(93)
|
(85)
|
(36)
|
59
|
47
|
50
|
41
|
49
|
41
|
|
| Cash from Investing Activities |
(16)
N/A
|
(16)
-1%
|
(15)
+4%
|
(4)
+75%
|
(119)
-3 021%
|
(98)
+18%
|
(141)
-44%
|
(188)
-34%
|
(126)
+33%
|
(140)
-11%
|
(105)
+25%
|
(67)
+36%
|
(18)
+73%
|
(3)
+86%
|
(10)
-292%
|
(5)
+53%
|
23
N/A
|
(6)
N/A
|
4
N/A
|
(60)
N/A
|
(152)
-153%
|
(46)
+70%
|
(17)
+63%
|
71
N/A
|
207
+191%
|
(3)
N/A
|
85
N/A
|
(52)
N/A
|
(130)
-150%
|
(18)
+86%
|
(56)
-219%
|
64
N/A
|
65
+2%
|
55
-16%
|
(114)
N/A
|
(94)
+17%
|
(85)
+9%
|
(37)
+57%
|
58
N/A
|
46
-21%
|
47
+2%
|
38
-19%
|
47
+22%
|
38
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
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
|
(6)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(9)
|
(8)
|
(8)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(20)
|
(20)
|
(20)
|
0
|
(20)
|
(59)
|
(59)
|
0
|
(103)
|
(63)
|
(63)
|
0
|
(34)
|
(34)
|
(34)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(0)
|
|
| Other |
0
|
144
|
144
|
144
|
143
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(46)
|
(48)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
144
N/A
|
136
-5%
|
136
-1%
|
135
0%
|
(9)
N/A
|
(10)
-9%
|
(9)
+8%
|
(9)
+5%
|
0
N/A
|
(21)
N/A
|
(21)
N/A
|
(20)
+0%
|
0
N/A
|
(20)
N/A
|
(20)
N/A
|
(20)
N/A
|
(48)
-137%
|
(66)
-37%
|
(107)
-62%
|
(106)
+1%
|
0
N/A
|
(103)
N/A
|
(62)
+40%
|
(63)
-2%
|
0
N/A
|
(34)
N/A
|
(34)
N/A
|
(34)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
N/A
|
(3)
-5%
|
0
N/A
|
(0)
N/A
|
(0)
-44%
|
(0)
+82%
|
(0)
-45%
|
(0)
+47%
|
(11)
-31 260%
|
(17)
-60%
|
(17)
-1%
|
(18)
-1%
|
(8)
+57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
6
N/A
|
146
+2 504%
|
143
-2%
|
148
+4%
|
35
-76%
|
(80)
N/A
|
(123)
-54%
|
(162)
-31%
|
(100)
+38%
|
(110)
-11%
|
(89)
+20%
|
(53)
+41%
|
5
N/A
|
18
+287%
|
7
-64%
|
11
+73%
|
28
+143%
|
13
-54%
|
121
+854%
|
95
-21%
|
(30)
N/A
|
55
N/A
|
(77)
N/A
|
(24)
+69%
|
169
N/A
|
(53)
N/A
|
76
N/A
|
(63)
N/A
|
(167)
-166%
|
(30)
+82%
|
(19)
+35%
|
99
N/A
|
92
-7%
|
79
-14%
|
(101)
N/A
|
(81)
+20%
|
(74)
+8%
|
(20)
+73%
|
72
N/A
|
44
-40%
|
35
-20%
|
16
-54%
|
21
+32%
|
29
+36%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
3
-55%
|
8
+141%
|
13
+64%
|
13
+6%
|
15
+11%
|
12
-19%
|
16
+35%
|
(8)
N/A
|
(7)
+13%
|
(15)
-99%
|
(22)
-50%
|
(27)
-22%
|
(21)
+23%
|
(35)
-68%
|
(31)
+11%
|
(7)
+78%
|
19
N/A
|
152
+685%
|
235
+55%
|
201
-14%
|
166
-17%
|
31
-82%
|
(46)
N/A
|
11
N/A
|
2
-86%
|
15
+863%
|
17
+7%
|
(7)
N/A
|
19
N/A
|
37
+99%
|
36
-3%
|
28
-21%
|
27
-6%
|
11
-57%
|
12
+2%
|
10
-13%
|
16
+56%
|
13
-16%
|
8
-41%
|
2
-68%
|
(8)
N/A
|
(10)
-39%
|
(5)
+54%
|
|