Hangzhou Zhongtai Cryogenic Technology Corp
SZSE:300435
Cash Flow Statement
Cash Flow Statement
Hangzhou Zhongtai Cryogenic Technology Corp
| 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
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(52)
|
(45)
|
(46)
|
(45)
|
(46)
|
(63)
|
(61)
|
(56)
|
(48)
|
(31)
|
(32)
|
(35)
|
(51)
|
(61)
|
(58)
|
(58)
|
(36)
|
(22)
|
(21)
|
(18)
|
(32)
|
(52)
|
(83)
|
(90)
|
(81)
|
(94)
|
(82)
|
(94)
|
(117)
|
(122)
|
(130)
|
(155)
|
(160)
|
(151)
|
(180)
|
(182)
|
(190)
|
(197)
|
(179)
|
(157)
|
(131)
|
(133)
|
(129)
|
(111)
|
|
| Change in Working Capital |
(60)
|
(47)
|
(76)
|
(89)
|
(44)
|
(58)
|
(30)
|
(32)
|
(64)
|
(60)
|
(69)
|
(73)
|
(54)
|
(56)
|
(67)
|
(51)
|
(42)
|
(45)
|
(60)
|
(10)
|
(63)
|
(79)
|
(56)
|
(144)
|
(166)
|
(164)
|
(158)
|
(151)
|
(106)
|
(103)
|
(91)
|
(52)
|
(73)
|
(97)
|
(116)
|
(172)
|
(130)
|
(147)
|
(174)
|
(132)
|
(245)
|
(238)
|
(245)
|
(285)
|
|
| Cash from Operating Activities |
135
N/A
|
169
+25%
|
86
-49%
|
28
-68%
|
(61)
N/A
|
(42)
+31%
|
(18)
+58%
|
50
N/A
|
50
+1%
|
36
-29%
|
43
+20%
|
(9)
N/A
|
25
N/A
|
29
+14%
|
47
+65%
|
37
-22%
|
103
+180%
|
126
+22%
|
80
-37%
|
144
+81%
|
131
-9%
|
60
-54%
|
164
+174%
|
280
+71%
|
420
+50%
|
436
+4%
|
499
+14%
|
407
-18%
|
315
-23%
|
350
+11%
|
373
+7%
|
364
-3%
|
288
-21%
|
272
-5%
|
223
-18%
|
185
-17%
|
398
+115%
|
444
+12%
|
492
+11%
|
499
+1%
|
325
-35%
|
403
+24%
|
286
-29%
|
473
+65%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(10)
|
(13)
|
(17)
|
(14)
|
(13)
|
(12)
|
(7)
|
(9)
|
(15)
|
(116)
|
(205)
|
(283)
|
(355)
|
(274)
|
(216)
|
(214)
|
(185)
|
(221)
|
(261)
|
(261)
|
(280)
|
(281)
|
(254)
|
(260)
|
(228)
|
(178)
|
(154)
|
(77)
|
(50)
|
(52)
|
(42)
|
|
| Other Items |
1
|
5
|
(79)
|
(118)
|
(125)
|
(124)
|
10
|
9
|
1
|
1
|
(3)
|
0
|
(153)
|
(191)
|
(190)
|
(192)
|
(39)
|
1
|
2
|
(276)
|
(549)
|
(595)
|
(401)
|
(26)
|
300
|
373
|
176
|
92
|
(51)
|
(30)
|
20
|
18
|
101
|
50
|
9
|
(4)
|
(84)
|
30
|
(182)
|
(347)
|
(178)
|
(387)
|
(593)
|
(586)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(0)
+98%
|
(84)
-83 500%
|
(124)
-48%
|
(134)
-8%
|
(132)
+1%
|
2
N/A
|
2
-32%
|
(6)
N/A
|
(6)
+7%
|
(9)
-59%
|
(5)
+42%
|
(161)
-2 994%
|
(201)
-25%
|
(203)
-1%
|
(209)
-3%
|
(53)
+75%
|
(12)
+77%
|
(10)
+21%
|
(283)
-2 881%
|
(557)
-97%
|
(610)
-9%
|
(517)
+15%
|
(231)
+55%
|
17
N/A
|
18
+4%
|
(98)
N/A
|
(124)
-27%
|
(265)
-114%
|
(215)
+19%
|
(202)
+6%
|
(243)
-21%
|
(160)
+34%
|
(230)
-44%
|
(272)
-18%
|
(258)
+5%
|
(344)
-33%
|
(198)
+42%
|
(361)
-82%
|
(501)
-39%
|
(254)
+49%
|
(437)
-72%
|
(645)
-48%
|
(627)
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(40)
|
(59)
|
(90)
|
(25)
|
(50)
|
(41)
|
2
|
2
|
30
|
0
|
29
|
62
|
73
|
103
|
139
|
92
|
22
|
22
|
(14)
|
106
|
5
|
25
|
76
|
(30)
|
101
|
83
|
103
|
43
|
50
|
138
|
458
|
443
|
330
|
372
|
245
|
319
|
305
|
381
|
(734)
|
(795)
|
(842)
|
(1 080)
|
(262)
|
(201)
|
|
| Cash Paid for Dividends |
(27)
|
(26)
|
(16)
|
(14)
|
(13)
|
(12)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(54)
|
(56)
|
(57)
|
(57)
|
(21)
|
(20)
|
(22)
|
(22)
|
(28)
|
(29)
|
(28)
|
(30)
|
(43)
|
(43)
|
(44)
|
(44)
|
(45)
|
(60)
|
(51)
|
(52)
|
(65)
|
(53)
|
(66)
|
(68)
|
(84)
|
(82)
|
(73)
|
(67)
|
(81)
|
(77)
|
|
| Other |
(0)
|
260
|
267
|
306
|
304
|
0
|
37
|
(2)
|
0
|
(0)
|
0
|
31
|
31
|
31
|
32
|
5
|
6
|
4
|
4
|
2
|
418
|
418
|
417
|
418
|
(1)
|
0
|
0
|
0
|
32
|
0
|
0
|
47
|
40
|
0
|
55
|
51
|
53
|
41
|
(7)
|
(7)
|
(30)
|
0
|
86
|
77
|
|
| Cash from Financing Activities |
(67)
N/A
|
174
N/A
|
161
-7%
|
267
+65%
|
241
-10%
|
(9)
N/A
|
21
N/A
|
(17)
N/A
|
13
N/A
|
22
+76%
|
11
-50%
|
74
+564%
|
86
+17%
|
115
+34%
|
117
+2%
|
41
-65%
|
(29)
N/A
|
(32)
-9%
|
(31)
+4%
|
88
N/A
|
401
+357%
|
422
+5%
|
465
+10%
|
359
-23%
|
72
-80%
|
54
-25%
|
59
+10%
|
(0)
N/A
|
39
N/A
|
126
+227%
|
445
+253%
|
430
-3%
|
320
-26%
|
361
+13%
|
236
-35%
|
317
+35%
|
291
-8%
|
354
+21%
|
(824)
N/A
|
(883)
-7%
|
(945)
-7%
|
(1 165)
-23%
|
(258)
+78%
|
(202)
+22%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
2
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
63
N/A
|
343
+444%
|
164
-52%
|
171
+5%
|
47
-73%
|
(183)
N/A
|
6
N/A
|
34
+437%
|
56
+66%
|
52
-8%
|
44
-15%
|
59
+34%
|
(51)
N/A
|
(58)
-15%
|
(39)
+34%
|
(132)
-242%
|
21
N/A
|
82
+297%
|
40
-52%
|
(51)
N/A
|
(26)
+49%
|
(128)
-389%
|
112
N/A
|
407
+263%
|
507
+25%
|
507
0%
|
459
-10%
|
283
-38%
|
91
-68%
|
262
+189%
|
619
+136%
|
553
-11%
|
451
-18%
|
406
-10%
|
191
-53%
|
247
+29%
|
344
+39%
|
598
+74%
|
(695)
N/A
|
(887)
-28%
|
(874)
+2%
|
(1 199)
-37%
|
(617)
+49%
|
(357)
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
129
N/A
|
164
+27%
|
81
-51%
|
22
-73%
|
(70)
N/A
|
(50)
+28%
|
(25)
+50%
|
42
N/A
|
44
+4%
|
29
-33%
|
37
+26%
|
(14)
N/A
|
17
N/A
|
19
+11%
|
34
+83%
|
19
-43%
|
89
+359%
|
113
+27%
|
68
-40%
|
137
+102%
|
122
-11%
|
45
-63%
|
48
+6%
|
75
+57%
|
137
+82%
|
81
-41%
|
225
+178%
|
192
-15%
|
101
-47%
|
165
+63%
|
152
-8%
|
102
-33%
|
27
-73%
|
(8)
N/A
|
(58)
-635%
|
(69)
-20%
|
138
N/A
|
216
+56%
|
314
+46%
|
346
+10%
|
248
-28%
|
353
+42%
|
234
-34%
|
431
+84%
|
|