Jiangxi Sanxin Medtec Co Ltd
SZSE:300453
Cash Flow Statement
Cash Flow Statement
Jiangxi Sanxin Medtec 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 | ||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(26)
|
(22)
|
(22)
|
(23)
|
(23)
|
(22)
|
(21)
|
(21)
|
(19)
|
(19)
|
(19)
|
(20)
|
(24)
|
(25)
|
(27)
|
(28)
|
(23)
|
(21)
|
(23)
|
(23)
|
(31)
|
(38)
|
(45)
|
(51)
|
(62)
|
(70)
|
(78)
|
(79)
|
(72)
|
(59)
|
(54)
|
(61)
|
(61)
|
(72)
|
(71)
|
(66)
|
(66)
|
(68)
|
(71)
|
(74)
|
(76)
|
(85)
|
(88)
|
|
| Change in Working Capital |
(112)
|
(97)
|
(94)
|
(92)
|
(98)
|
(95)
|
(96)
|
(108)
|
(110)
|
(113)
|
(122)
|
(126)
|
(138)
|
(153)
|
(161)
|
(161)
|
(172)
|
(180)
|
(186)
|
(217)
|
(224)
|
(242)
|
(238)
|
(189)
|
(203)
|
(195)
|
(180)
|
(285)
|
(307)
|
(316)
|
(378)
|
(279)
|
(267)
|
(280)
|
(285)
|
(344)
|
(301)
|
(301)
|
(290)
|
(295)
|
(350)
|
(341)
|
(327)
|
|
| Cash from Operating Activities |
49
N/A
|
56
+14%
|
63
+12%
|
63
-1%
|
81
+29%
|
69
-15%
|
53
-23%
|
61
+15%
|
55
-10%
|
71
+28%
|
68
-4%
|
63
-7%
|
61
-4%
|
39
-36%
|
50
+27%
|
59
+18%
|
40
-33%
|
72
+83%
|
102
+41%
|
167
+64%
|
218
+30%
|
263
+21%
|
290
+10%
|
273
-6%
|
257
-6%
|
249
-3%
|
305
+22%
|
330
+8%
|
338
+3%
|
336
0%
|
257
-24%
|
402
+57%
|
352
-12%
|
413
+17%
|
482
+17%
|
340
-30%
|
410
+21%
|
378
-8%
|
454
+20%
|
390
-14%
|
411
+5%
|
443
+8%
|
391
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(62)
|
(53)
|
(61)
|
(67)
|
(77)
|
(92)
|
(98)
|
(112)
|
(103)
|
(97)
|
(95)
|
(89)
|
(84)
|
(88)
|
(103)
|
(132)
|
(161)
|
(172)
|
(149)
|
(123)
|
(109)
|
(91)
|
(100)
|
(98)
|
(111)
|
(134)
|
(155)
|
(175)
|
(169)
|
(177)
|
(171)
|
(211)
|
(235)
|
(241)
|
(264)
|
(287)
|
(288)
|
(281)
|
(266)
|
(218)
|
(224)
|
(235)
|
(251)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(9)
|
(90)
|
(84)
|
(72)
|
(37)
|
35
|
35
|
55
|
54
|
64
|
24
|
(11)
|
(20)
|
(20)
|
(52)
|
(77)
|
(50)
|
(104)
|
(46)
|
(58)
|
(137)
|
(4)
|
23
|
67
|
111
|
19
|
(83)
|
(87)
|
(165)
|
(162)
|
(136)
|
(183)
|
(132)
|
(69)
|
(51)
|
(86)
|
31
|
(111)
|
(11)
|
17
|
|
| Cash from Investing Activities |
(62)
N/A
|
(53)
+14%
|
(62)
-16%
|
(76)
-23%
|
(167)
-121%
|
(176)
-5%
|
(170)
+3%
|
(148)
+13%
|
(68)
+54%
|
(62)
+10%
|
(41)
+34%
|
(35)
+13%
|
(20)
+42%
|
(64)
-214%
|
(114)
-78%
|
(153)
-34%
|
(182)
-19%
|
(224)
-23%
|
(227)
-1%
|
(173)
+24%
|
(213)
-23%
|
(137)
+35%
|
(158)
-15%
|
(235)
-49%
|
(115)
+51%
|
(111)
+4%
|
(89)
+20%
|
(64)
+28%
|
(149)
-134%
|
(260)
-74%
|
(258)
+1%
|
(376)
-46%
|
(396)
-5%
|
(377)
+5%
|
(447)
-19%
|
(419)
+6%
|
(357)
+15%
|
(332)
+7%
|
(351)
-6%
|
(186)
+47%
|
(335)
-80%
|
(246)
+27%
|
(234)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
21
|
(86)
|
(90)
|
(73)
|
(94)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
43
|
59
|
82
|
72
|
127
|
115
|
43
|
12
|
(52)
|
(69)
|
(20)
|
(68)
|
(28)
|
(57)
|
(75)
|
13
|
66
|
134
|
88
|
135
|
17
|
(22)
|
75
|
29
|
62
|
99
|
35
|
8
|
35
|
(8)
|
|
| Cash Paid for Dividends |
(12)
|
(4)
|
(3)
|
(2)
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(22)
|
(23)
|
(23)
|
(35)
|
(32)
|
(28)
|
(30)
|
(56)
|
(56)
|
(54)
|
(54)
|
(58)
|
(60)
|
(62)
|
(62)
|
(64)
|
(64)
|
(64)
|
(65)
|
(81)
|
(135)
|
(132)
|
(132)
|
(161)
|
(160)
|
|
| Other |
(0)
|
232
|
232
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
6
|
5
|
24
|
25
|
29
|
31
|
8
|
16
|
0
|
9
|
(3)
|
27
|
0
|
25
|
(5)
|
11
|
(14)
|
(12)
|
10
|
(13)
|
10
|
10
|
(20)
|
(90)
|
(95)
|
(129)
|
(27)
|
40
|
19
|
31
|
|
| Cash from Financing Activities |
8
N/A
|
142
+1 616%
|
140
-2%
|
158
+13%
|
122
-23%
|
(26)
N/A
|
(16)
+39%
|
(16)
N/A
|
0
N/A
|
(16)
N/A
|
(16)
+1%
|
(13)
+16%
|
11
N/A
|
32
+199%
|
48
+47%
|
89
+87%
|
79
-11%
|
136
+73%
|
124
-9%
|
29
-77%
|
5
-82%
|
(87)
N/A
|
(102)
-18%
|
(51)
+50%
|
(82)
-61%
|
(85)
-3%
|
(115)
-36%
|
(134)
-17%
|
(58)
+57%
|
(7)
+88%
|
62
N/A
|
35
-43%
|
61
+71%
|
(36)
N/A
|
(76)
-111%
|
(9)
+88%
|
(126)
-1 269%
|
(114)
+9%
|
(165)
-44%
|
(124)
+25%
|
(84)
+32%
|
(107)
-27%
|
(137)
-28%
|
|
| 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
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
2
|
2
|
0
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
|
| Net Change in Cash |
(4)
N/A
|
146
N/A
|
142
-3%
|
145
+2%
|
36
-75%
|
(133)
N/A
|
(133)
0%
|
(103)
+23%
|
(13)
+87%
|
(7)
+50%
|
12
N/A
|
15
+25%
|
52
+246%
|
8
-85%
|
(17)
N/A
|
(5)
+70%
|
(63)
-1 137%
|
(15)
+76%
|
(1)
+96%
|
23
N/A
|
11
-52%
|
39
+256%
|
30
-23%
|
(12)
N/A
|
60
N/A
|
54
-10%
|
101
+87%
|
130
+29%
|
129
-1%
|
69
-46%
|
61
-12%
|
64
+4%
|
19
-71%
|
1
-97%
|
(40)
N/A
|
(88)
-121%
|
(71)
+19%
|
(67)
+7%
|
(61)
+9%
|
83
N/A
|
(6)
N/A
|
92
N/A
|
24
-74%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
4
N/A
|
2
-43%
|
(4)
N/A
|
4
N/A
|
(23)
N/A
|
(45)
-93%
|
(50)
-13%
|
(48)
+5%
|
(26)
+45%
|
(27)
-2%
|
(26)
+4%
|
(23)
+11%
|
(48)
-110%
|
(53)
-10%
|
(74)
-38%
|
(122)
-66%
|
(100)
+18%
|
(47)
+53%
|
44
N/A
|
110
+147%
|
172
+57%
|
190
+10%
|
175
-8%
|
146
-16%
|
115
-21%
|
150
+30%
|
155
+4%
|
169
+9%
|
160
-6%
|
86
-46%
|
192
+123%
|
118
-38%
|
172
+46%
|
218
+27%
|
52
-76%
|
122
+133%
|
97
-21%
|
188
+94%
|
172
-8%
|
186
+8%
|
208
+11%
|
140
-32%
|
|