Beijing Science Sun Pharmaceutical Co Ltd
SZSE:300485
Cash Flow Statement
Cash Flow Statement
Beijing Science Sun Pharmaceutical Co Ltd
| 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
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(105)
|
(104)
|
(114)
|
(136)
|
(120)
|
(123)
|
(114)
|
(112)
|
(102)
|
(101)
|
(115)
|
(132)
|
(151)
|
(168)
|
(185)
|
(212)
|
(205)
|
(186)
|
(154)
|
(104)
|
(91)
|
(88)
|
(98)
|
(95)
|
(101)
|
(100)
|
(87)
|
(92)
|
(69)
|
(58)
|
(49)
|
(40)
|
(39)
|
(31)
|
(24)
|
(19)
|
(25)
|
(19)
|
(22)
|
(26)
|
(38)
|
(51)
|
|
| Change in Working Capital |
(122)
|
(124)
|
(142)
|
(182)
|
(160)
|
(158)
|
(164)
|
(149)
|
(155)
|
(182)
|
(267)
|
(393)
|
(547)
|
(735)
|
(869)
|
(896)
|
(932)
|
(930)
|
(893)
|
(846)
|
(778)
|
(709)
|
(688)
|
(716)
|
(758)
|
(787)
|
(766)
|
(749)
|
(679)
|
(611)
|
(532)
|
(490)
|
(440)
|
(376)
|
(363)
|
(305)
|
(271)
|
(247)
|
(204)
|
(221)
|
(233)
|
(261)
|
|
| Cash from Operating Activities |
193
N/A
|
222
+15%
|
169
-24%
|
216
+27%
|
241
+12%
|
218
-9%
|
213
-3%
|
166
-22%
|
112
-32%
|
108
-4%
|
108
0%
|
162
+50%
|
127
-22%
|
134
+5%
|
147
+10%
|
102
-30%
|
181
+78%
|
165
-9%
|
173
+5%
|
199
+15%
|
225
+13%
|
276
+22%
|
264
-4%
|
256
-3%
|
204
-20%
|
164
-20%
|
183
+12%
|
174
-5%
|
156
-10%
|
147
-6%
|
110
-25%
|
98
-12%
|
83
-15%
|
56
-32%
|
21
-62%
|
59
+176%
|
64
+9%
|
91
+42%
|
136
+50%
|
105
-23%
|
95
-9%
|
61
-36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(19)
|
(32)
|
(63)
|
(113)
|
(132)
|
(147)
|
(164)
|
(114)
|
(124)
|
(141)
|
(140)
|
(134)
|
(161)
|
(198)
|
(183)
|
(209)
|
(183)
|
(111)
|
(94)
|
(94)
|
(95)
|
(118)
|
(110)
|
(92)
|
(52)
|
(46)
|
(44)
|
(28)
|
(54)
|
(43)
|
(47)
|
(62)
|
(64)
|
(53)
|
(51)
|
(71)
|
(67)
|
(101)
|
(99)
|
(90)
|
(90)
|
|
| Other Items |
0
|
5
|
(651)
|
(727)
|
(1 479)
|
(1 399)
|
17
|
(443)
|
35
|
(102)
|
529
|
(202)
|
185
|
741
|
(827)
|
719
|
337
|
(175)
|
163
|
(396)
|
(262)
|
(291)
|
(230)
|
(176)
|
(109)
|
(137)
|
(617)
|
(336)
|
(341)
|
(291)
|
76
|
4
|
121
|
131
|
(33)
|
(46)
|
(128)
|
(106)
|
(74)
|
(66)
|
(5)
|
(15)
|
|
| Cash from Investing Activities |
(21)
N/A
|
(14)
+33%
|
(683)
-4 709%
|
(790)
-16%
|
(1 592)
-102%
|
(1 531)
+4%
|
(130)
+92%
|
(607)
-367%
|
(79)
+87%
|
(226)
-188%
|
388
N/A
|
(342)
N/A
|
51
N/A
|
581
+1 050%
|
(1 025)
N/A
|
537
N/A
|
128
-76%
|
(358)
N/A
|
52
N/A
|
(490)
N/A
|
(356)
+27%
|
(387)
-9%
|
(347)
+10%
|
(286)
+18%
|
(201)
+30%
|
(189)
+6%
|
(662)
-250%
|
(380)
+43%
|
(369)
+3%
|
(345)
+7%
|
32
N/A
|
(44)
N/A
|
60
N/A
|
67
+12%
|
(86)
N/A
|
(97)
-12%
|
(199)
-105%
|
(173)
+13%
|
(175)
-1%
|
(166)
+5%
|
(94)
+43%
|
(105)
-11%
|
|
| 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
|
0
|
20
|
|
| Cash Paid for Dividends |
(54)
|
(54)
|
(54)
|
0
|
(43)
|
(43)
|
(43)
|
0
|
(56)
|
(56)
|
(60)
|
0
|
(62)
|
(62)
|
(58)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
(81)
|
(81)
|
(81)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
|
| Other |
1 095
|
1 092
|
1 085
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
34
|
34
|
0
|
0
|
50
|
50
|
65
|
65
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1 041
N/A
|
1 038
0%
|
1 031
-1%
|
0
N/A
|
(54)
N/A
|
(50)
+6%
|
(43)
+14%
|
0
N/A
|
(56)
N/A
|
(56)
N/A
|
(60)
-7%
|
0
N/A
|
(56)
N/A
|
(27)
+51%
|
(23)
+14%
|
0
N/A
|
(30)
N/A
|
(8)
+73%
|
(8)
N/A
|
7
N/A
|
35
+407%
|
(32)
N/A
|
(32)
0%
|
0
N/A
|
(48)
N/A
|
(31)
+34%
|
(31)
+0%
|
0
N/A
|
(81)
N/A
|
(80)
+0%
|
(80)
+0%
|
0
N/A
|
(41)
N/A
|
(41)
-1%
|
(41)
0%
|
0
N/A
|
(11)
N/A
|
(11)
N/A
|
(6)
+44%
|
0
N/A
|
0
N/A
|
25
N/A
|
|
| 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
|
2
|
1
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1 213
N/A
|
1 246
+3%
|
517
-58%
|
456
-12%
|
(1 405)
N/A
|
(1 363)
+3%
|
40
N/A
|
(484)
N/A
|
(22)
+95%
|
(174)
-677%
|
436
N/A
|
(240)
N/A
|
122
N/A
|
687
+464%
|
(902)
N/A
|
615
N/A
|
279
-55%
|
(202)
N/A
|
216
N/A
|
(284)
N/A
|
(93)
+67%
|
(141)
-51%
|
(117)
+17%
|
(78)
+33%
|
(49)
+38%
|
(60)
-23%
|
(511)
-758%
|
(238)
+53%
|
(293)
-23%
|
(275)
+6%
|
65
N/A
|
(24)
N/A
|
104
N/A
|
82
-21%
|
(106)
N/A
|
(79)
+26%
|
(146)
-85%
|
(93)
+36%
|
(45)
+52%
|
(67)
-49%
|
5
N/A
|
(19)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
172
N/A
|
203
+18%
|
138
-32%
|
153
+11%
|
127
-17%
|
86
-32%
|
66
-23%
|
2
-97%
|
(1)
N/A
|
(16)
-1 138%
|
(33)
-106%
|
22
N/A
|
(7)
N/A
|
(27)
-271%
|
(52)
-90%
|
(81)
-57%
|
(27)
+66%
|
(19)
+31%
|
61
N/A
|
105
+71%
|
131
+25%
|
181
+38%
|
146
-19%
|
146
0%
|
112
-23%
|
111
-1%
|
137
+23%
|
130
-5%
|
128
-2%
|
93
-27%
|
67
-28%
|
50
-25%
|
21
-57%
|
(8)
N/A
|
(32)
-312%
|
7
N/A
|
(8)
N/A
|
24
N/A
|
35
+45%
|
5
-85%
|
5
+6%
|
(29)
N/A
|
|