New Trend International Logis-Tech Co Ltd
SZSE:300532
Cash Flow Statement
Cash Flow Statement
New Trend International Logis-Tech Co Ltd
| 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 |
(39)
|
(21)
|
(21)
|
(29)
|
(29)
|
(44)
|
(41)
|
(56)
|
(52)
|
(38)
|
(41)
|
(33)
|
(31)
|
(41)
|
(42)
|
(30)
|
(25)
|
(10)
|
(14)
|
(12)
|
(20)
|
(35)
|
(45)
|
(51)
|
(71)
|
(98)
|
(95)
|
(117)
|
(120)
|
(150)
|
(164)
|
(171)
|
(163)
|
(137)
|
(136)
|
(128)
|
(204)
|
(189)
|
(171)
|
|
| Change in Working Capital |
(95)
|
(72)
|
(81)
|
(76)
|
(80)
|
(78)
|
(91)
|
(84)
|
(98)
|
(139)
|
(153)
|
(165)
|
(171)
|
(154)
|
(159)
|
(170)
|
(172)
|
(166)
|
(164)
|
(187)
|
(200)
|
(206)
|
(233)
|
(259)
|
(284)
|
(323)
|
(330)
|
(342)
|
(398)
|
(418)
|
(442)
|
(384)
|
(381)
|
(358)
|
(317)
|
(344)
|
(332)
|
(331)
|
(306)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(17)
-259%
|
(11)
+33%
|
(2)
+86%
|
(32)
-2 060%
|
16
N/A
|
(26)
N/A
|
(0)
+100%
|
(46)
-45 400%
|
(58)
-28%
|
144
N/A
|
150
+4%
|
237
+58%
|
77
-68%
|
(0)
N/A
|
111
N/A
|
39
-65%
|
160
+307%
|
117
-27%
|
73
-38%
|
(44)
N/A
|
151
N/A
|
(63)
N/A
|
(137)
-117%
|
(115)
+16%
|
(365)
-217%
|
(108)
+70%
|
290
N/A
|
386
+33%
|
591
+53%
|
506
-14%
|
603
+19%
|
310
-49%
|
385
+24%
|
193
-50%
|
197
+2%
|
390
+98%
|
211
-46%
|
527
+149%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(44)
|
(35)
|
(30)
|
(34)
|
(27)
|
(32)
|
(47)
|
(57)
|
(66)
|
(64)
|
(50)
|
(37)
|
(34)
|
(31)
|
(27)
|
(26)
|
(25)
|
(25)
|
(26)
|
(25)
|
(29)
|
(29)
|
(30)
|
(49)
|
(47)
|
(43)
|
(43)
|
(25)
|
(20)
|
(21)
|
(14)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(70)
|
(75)
|
|
| Other Items |
1
|
1
|
1
|
(199)
|
(99)
|
(158)
|
(141)
|
110
|
11
|
90
|
(67)
|
(57)
|
(85)
|
34
|
174
|
114
|
142
|
4
|
(5)
|
9
|
10
|
10
|
21
|
17
|
(36)
|
18
|
(9)
|
14
|
66
|
10
|
35
|
11
|
(338)
|
(825)
|
(528)
|
25
|
(337)
|
865
|
(262)
|
|
| Cash from Investing Activities |
(44)
N/A
|
(34)
+23%
|
(29)
+14%
|
(233)
-708%
|
(126)
+46%
|
(190)
-52%
|
(188)
+1%
|
53
N/A
|
(55)
N/A
|
26
N/A
|
(117)
N/A
|
(94)
+19%
|
(119)
-26%
|
3
N/A
|
147
+4 632%
|
88
-40%
|
116
+32%
|
(21)
N/A
|
(31)
-47%
|
(16)
+48%
|
(20)
-23%
|
(19)
+4%
|
(9)
+52%
|
(33)
-256%
|
(83)
-155%
|
(25)
+70%
|
(52)
-109%
|
(11)
+79%
|
46
N/A
|
(11)
N/A
|
21
N/A
|
4
-80%
|
(343)
N/A
|
(828)
-142%
|
(531)
+36%
|
20
N/A
|
(340)
N/A
|
795
N/A
|
(337)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(10)
|
0
|
(21)
|
(21)
|
(40)
|
0
|
15
|
15
|
51
|
11
|
321
|
321
|
305
|
265
|
(75)
|
(75)
|
(83)
|
0
|
27
|
47
|
40
|
0
|
(40)
|
(30)
|
2
|
62
|
153
|
156
|
116
|
17
|
14
|
(16)
|
|
| Cash Paid for Dividends |
(33)
|
(6)
|
(6)
|
(3)
|
(3)
|
(53)
|
(53)
|
(53)
|
(53)
|
(48)
|
(48)
|
(48)
|
(47)
|
(1)
|
(18)
|
(46)
|
(46)
|
(62)
|
(46)
|
(19)
|
(19)
|
(30)
|
(30)
|
(29)
|
0
|
(37)
|
(37)
|
(38)
|
(38)
|
(93)
|
(186)
|
(186)
|
(185)
|
(187)
|
(250)
|
(250)
|
(250)
|
(157)
|
(47)
|
|
| Other |
0
|
0
|
316
|
311
|
0
|
361
|
45
|
51
|
51
|
1
|
1
|
0
|
0
|
(21)
|
(21)
|
(22)
|
0
|
(23)
|
(24)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
0
|
23
|
23
|
23
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
18
N/A
|
44
+154%
|
360
+710%
|
308
-14%
|
308
N/A
|
303
-2%
|
(13)
N/A
|
(12)
+5%
|
(12)
+2%
|
(68)
-479%
|
(68)
N/A
|
(88)
-29%
|
(47)
+46%
|
(7)
+85%
|
(24)
-229%
|
(17)
+28%
|
(57)
-234%
|
235
N/A
|
251
+7%
|
268
+7%
|
228
-15%
|
(102)
N/A
|
(100)
+1%
|
(112)
-12%
|
0
N/A
|
14
N/A
|
34
+139%
|
26
-21%
|
26
-1%
|
(110)
N/A
|
(192)
-75%
|
(160)
+17%
|
(100)
+37%
|
(35)
+66%
|
(94)
-173%
|
(120)
-27%
|
(218)
-82%
|
(128)
+41%
|
(48)
+63%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(32)
N/A
|
(5)
+85%
|
320
N/A
|
74
-77%
|
151
+102%
|
128
-15%
|
(227)
N/A
|
41
N/A
|
(113)
N/A
|
(100)
+11%
|
(40)
+60%
|
(32)
+21%
|
71
N/A
|
73
+2%
|
123
+69%
|
182
+48%
|
98
-46%
|
374
+280%
|
336
-10%
|
324
-4%
|
164
-49%
|
30
-82%
|
(173)
N/A
|
(283)
-63%
|
(271)
+4%
|
(375)
-39%
|
(125)
+67%
|
308
N/A
|
459
+49%
|
472
+3%
|
336
-29%
|
448
+33%
|
(132)
N/A
|
(478)
-263%
|
(433)
+9%
|
97
N/A
|
(167)
N/A
|
878
N/A
|
142
-84%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(49)
N/A
|
(51)
-5%
|
(41)
+20%
|
(35)
+14%
|
(59)
-68%
|
(17)
+72%
|
(73)
-338%
|
(57)
+23%
|
(111)
-96%
|
(122)
-10%
|
94
N/A
|
112
+19%
|
203
+81%
|
46
-78%
|
(27)
N/A
|
85
N/A
|
14
-84%
|
135
+872%
|
90
-33%
|
48
-47%
|
(73)
N/A
|
122
N/A
|
(93)
N/A
|
(187)
-100%
|
(162)
+13%
|
(408)
-152%
|
(151)
+63%
|
265
N/A
|
366
+38%
|
570
+56%
|
493
-14%
|
596
+21%
|
306
-49%
|
381
+25%
|
190
-50%
|
192
+1%
|
387
+101%
|
141
-64%
|
451
+221%
|
|