Beijing Sojo Electric Co Ltd
SZSE:300444
Cash Flow Statement
Cash Flow Statement
Beijing Sojo Electric Co Ltd
| 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
|
9
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(69)
|
(60)
|
(62)
|
(69)
|
(72)
|
(73)
|
(77)
|
(82)
|
(86)
|
(83)
|
(83)
|
(67)
|
(72)
|
(86)
|
(82)
|
(101)
|
(99)
|
(114)
|
(121)
|
(104)
|
(77)
|
(52)
|
(50)
|
(58)
|
(64)
|
(64)
|
(46)
|
30
|
40
|
49
|
30
|
(27)
|
(27)
|
(56)
|
(58)
|
(69)
|
(86)
|
(108)
|
(102)
|
(108)
|
(139)
|
(156)
|
(172)
|
|
| Change in Working Capital |
(166)
|
(141)
|
(143)
|
(147)
|
(163)
|
(163)
|
(165)
|
(182)
|
(200)
|
(199)
|
(229)
|
(263)
|
(299)
|
(353)
|
(392)
|
(391)
|
(415)
|
(397)
|
(325)
|
(335)
|
(268)
|
(282)
|
(287)
|
(246)
|
(273)
|
(261)
|
(327)
|
(371)
|
(378)
|
(373)
|
(396)
|
(372)
|
(418)
|
(489)
|
(506)
|
(587)
|
(640)
|
(609)
|
(615)
|
(623)
|
(584)
|
(629)
|
(618)
|
|
| Cash from Operating Activities |
36
N/A
|
53
+49%
|
25
-53%
|
18
-27%
|
13
-30%
|
49
+282%
|
52
+5%
|
62
+20%
|
35
-43%
|
(9)
N/A
|
(36)
-298%
|
36
N/A
|
(58)
N/A
|
(11)
+81%
|
(104)
-857%
|
54
N/A
|
144
+165%
|
263
+83%
|
497
+89%
|
312
-37%
|
180
-42%
|
38
-79%
|
18
-52%
|
158
+766%
|
301
+91%
|
113
-63%
|
(67)
N/A
|
(272)
-307%
|
(335)
-23%
|
(156)
+53%
|
(121)
+22%
|
(210)
-74%
|
(127)
+40%
|
(98)
+23%
|
136
N/A
|
206
+51%
|
117
-43%
|
46
-61%
|
(291)
N/A
|
(645)
-121%
|
(647)
0%
|
(647)
0%
|
(656)
-1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(22)
|
(20)
|
(24)
|
(25)
|
(28)
|
(29)
|
(32)
|
(37)
|
(37)
|
(41)
|
(54)
|
(79)
|
(85)
|
(87)
|
(81)
|
(83)
|
(86)
|
(77)
|
(268)
|
(244)
|
(301)
|
(302)
|
(184)
|
(234)
|
(340)
|
(439)
|
(412)
|
(372)
|
(224)
|
(158)
|
(109)
|
(94)
|
(99)
|
(133)
|
(297)
|
(444)
|
(491)
|
(484)
|
(495)
|
(227)
|
(169)
|
(130)
|
(5)
|
|
| Other Items |
0
|
0
|
0
|
(1)
|
0
|
(248)
|
(252)
|
(253)
|
(250)
|
(33)
|
(389)
|
(215)
|
(303)
|
(204)
|
70
|
(15)
|
74
|
(24)
|
94
|
4
|
(33)
|
14
|
(37)
|
3
|
(16)
|
(71)
|
19
|
(26)
|
(14)
|
31
|
(36)
|
(28)
|
0
|
3
|
(117)
|
(3)
|
(2)
|
(2)
|
114
|
(2)
|
(165)
|
(337)
|
(309)
|
|
| Cash from Investing Activities |
(22)
N/A
|
(20)
+6%
|
(24)
-19%
|
(26)
-7%
|
(29)
-11%
|
(277)
-865%
|
(284)
-3%
|
(290)
-2%
|
(286)
+1%
|
(75)
+74%
|
(443)
-492%
|
(294)
+34%
|
(389)
-32%
|
(291)
+25%
|
(11)
+96%
|
(99)
-805%
|
(12)
+88%
|
(101)
-767%
|
(174)
-73%
|
(240)
-38%
|
(333)
-39%
|
(289)
+13%
|
(222)
+23%
|
(231)
-4%
|
(355)
-54%
|
(510)
-44%
|
(393)
+23%
|
(399)
-2%
|
(237)
+40%
|
(127)
+47%
|
(145)
-14%
|
(122)
+15%
|
(90)
+27%
|
(129)
-44%
|
(414)
-220%
|
(446)
-8%
|
(493)
-10%
|
(487)
+1%
|
(381)
+22%
|
(229)
+40%
|
(334)
-46%
|
(466)
-40%
|
(315)
+32%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
1
|
|
| Net Issuance of Debt |
(14)
|
(16)
|
(20)
|
(42)
|
(46)
|
110
|
102
|
82
|
99
|
19
|
147
|
192
|
177
|
223
|
322
|
236
|
140
|
(77)
|
(235)
|
(170)
|
(84)
|
11
|
(146)
|
(252)
|
(282)
|
(341)
|
(223)
|
14
|
87
|
277
|
323
|
202
|
179
|
63
|
(15)
|
68
|
205
|
397
|
666
|
1 057
|
1 168
|
1 391
|
1 220
|
|
| Cash Paid for Dividends |
(23)
|
(21)
|
(45)
|
(45)
|
(44)
|
(43)
|
(45)
|
(48)
|
(51)
|
(80)
|
(41)
|
(43)
|
(46)
|
(22)
|
(45)
|
(54)
|
(58)
|
(59)
|
(52)
|
(45)
|
(42)
|
(41)
|
(28)
|
(25)
|
(23)
|
(21)
|
(16)
|
(15)
|
(15)
|
(19)
|
(23)
|
(30)
|
(32)
|
(36)
|
(33)
|
(29)
|
(35)
|
(29)
|
(33)
|
(39)
|
(44)
|
(72)
|
(81)
|
|
| Other |
(1)
|
377
|
376
|
444
|
0
|
0
|
60
|
(0)
|
(10)
|
5
|
306
|
296
|
270
|
226
|
(65)
|
(88)
|
(97)
|
(115)
|
5
|
112
|
242
|
253
|
242
|
126
|
791
|
823
|
713
|
744
|
14
|
20
|
29
|
103
|
0
|
377
|
374
|
277
|
270
|
(18)
|
(73)
|
(98)
|
(92)
|
(114)
|
(114)
|
|
| Cash from Financing Activities |
(37)
N/A
|
340
N/A
|
311
-8%
|
358
+15%
|
354
-1%
|
134
-62%
|
116
-13%
|
34
-71%
|
38
+12%
|
(56)
N/A
|
412
N/A
|
445
+8%
|
402
-10%
|
428
+6%
|
212
-51%
|
94
-56%
|
(15)
N/A
|
(251)
-1 618%
|
(283)
-13%
|
(103)
+63%
|
117
N/A
|
223
+91%
|
68
-69%
|
(151)
N/A
|
487
N/A
|
462
-5%
|
473
+2%
|
743
+57%
|
85
-89%
|
279
+226%
|
329
+18%
|
275
-17%
|
230
-16%
|
404
+76%
|
327
-19%
|
315
-3%
|
441
+40%
|
350
-21%
|
560
+60%
|
919
+64%
|
1 032
+12%
|
1 205
+17%
|
1 025
-15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
2
|
3
|
2
|
1
|
1
|
(0)
|
1
|
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 |
(23)
N/A
|
373
N/A
|
312
-16%
|
350
+12%
|
339
-3%
|
(94)
N/A
|
(116)
-24%
|
(194)
-67%
|
(213)
-10%
|
(140)
+34%
|
(67)
+52%
|
187
N/A
|
(46)
N/A
|
127
N/A
|
98
-23%
|
53
-46%
|
120
+128%
|
(87)
N/A
|
41
N/A
|
(31)
N/A
|
(36)
-14%
|
(28)
+22%
|
(136)
-386%
|
(225)
-66%
|
432
N/A
|
64
-85%
|
13
-79%
|
72
+446%
|
(488)
N/A
|
(4)
+99%
|
63
N/A
|
(58)
N/A
|
14
N/A
|
177
+1 192%
|
49
-73%
|
75
+54%
|
65
-14%
|
(91)
N/A
|
(112)
-24%
|
46
N/A
|
51
+11%
|
93
+80%
|
55
-41%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
33
+133%
|
1
-98%
|
(7)
N/A
|
(15)
-124%
|
21
N/A
|
20
-2%
|
25
+25%
|
(1)
N/A
|
(50)
-3 777%
|
(90)
-79%
|
(43)
+52%
|
(144)
-234%
|
(98)
+32%
|
(185)
-88%
|
(29)
+84%
|
58
N/A
|
186
+222%
|
229
+23%
|
69
-70%
|
(120)
N/A
|
(264)
-120%
|
(166)
+37%
|
(76)
+54%
|
(39)
+49%
|
(327)
-736%
|
(479)
-47%
|
(645)
-35%
|
(559)
+13%
|
(314)
+44%
|
(230)
+27%
|
(304)
-32%
|
(226)
+26%
|
(231)
-2%
|
(161)
+30%
|
(238)
-48%
|
(374)
-57%
|
(439)
-17%
|
(786)
-79%
|
(872)
-11%
|
(816)
+6%
|
(777)
+5%
|
(661)
+15%
|
|