Shandong Longertek Technology Co Ltd
SZSE:300594
Cash Flow Statement
Cash Flow Statement
Shandong Longertek Technology Co Ltd
| 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
|
6
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(38)
|
(36)
|
(38)
|
(32)
|
(32)
|
(31)
|
(31)
|
(28)
|
(24)
|
(33)
|
(29)
|
(22)
|
(23)
|
(22)
|
(19)
|
(15)
|
(28)
|
(18)
|
(11)
|
(22)
|
(15)
|
(28)
|
(31)
|
(23)
|
(32)
|
(20)
|
(22)
|
(27)
|
|
| Change in Working Capital |
(101)
|
(107)
|
(95)
|
(107)
|
(102)
|
(97)
|
(118)
|
(113)
|
(121)
|
(139)
|
(143)
|
(159)
|
(153)
|
(172)
|
(157)
|
(157)
|
(174)
|
(185)
|
(211)
|
(219)
|
(194)
|
(195)
|
(204)
|
(211)
|
(222)
|
(204)
|
(196)
|
(186)
|
|
| Cash from Operating Activities |
67
N/A
|
(1)
N/A
|
(12)
-1 118%
|
2
N/A
|
(102)
N/A
|
(81)
+20%
|
(70)
+14%
|
(62)
+11%
|
25
N/A
|
25
-1%
|
57
+127%
|
32
-43%
|
44
+37%
|
(7)
N/A
|
(101)
-1 355%
|
(120)
-19%
|
(299)
-149%
|
(273)
+9%
|
(209)
+23%
|
(64)
+69%
|
(76)
-19%
|
(83)
-8%
|
(23)
+72%
|
(243)
-938%
|
(102)
+58%
|
(78)
+23%
|
(116)
-49%
|
90
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(13)
|
(10)
|
(17)
|
(22)
|
(26)
|
(51)
|
(74)
|
(97)
|
(98)
|
(83)
|
(70)
|
(76)
|
(92)
|
(98)
|
(96)
|
(63)
|
(54)
|
(37)
|
(22)
|
(20)
|
(7)
|
(10)
|
(11)
|
(6)
|
(11)
|
(25)
|
(24)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(200)
|
(198)
|
(197)
|
(142)
|
108
|
56
|
37
|
4
|
5
|
53
|
173
|
131
|
100
|
0
|
0
|
20
|
0
|
0
|
(0)
|
(4)
|
42
|
(58)
|
60
|
64
|
|
| Cash from Investing Activities |
(11)
N/A
|
(13)
-14%
|
(10)
+22%
|
(17)
-76%
|
(222)
-1 171%
|
(224)
-1%
|
(248)
-11%
|
(216)
+13%
|
11
N/A
|
(43)
N/A
|
(46)
-8%
|
(65)
-42%
|
(71)
-8%
|
(39)
+45%
|
75
N/A
|
35
-54%
|
37
+6%
|
48
+30%
|
(37)
N/A
|
(1)
+96%
|
(20)
-1 263%
|
(7)
+62%
|
(10)
-37%
|
(15)
-45%
|
37
N/A
|
(68)
N/A
|
35
N/A
|
40
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
45
|
(14)
|
33
|
47
|
32
|
50
|
11
|
0
|
5
|
12
|
48
|
30
|
107
|
114
|
210
|
199
|
95
|
88
|
12
|
118
|
63
|
103
|
98
|
68
|
148
|
48
|
|
| Cash Paid for Dividends |
(3)
|
0
|
(5)
|
(4)
|
(3)
|
(4)
|
(17)
|
(17)
|
(18)
|
(18)
|
(22)
|
(22)
|
(23)
|
(23)
|
(6)
|
(6)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(25)
|
(22)
|
(22)
|
(23)
|
(14)
|
|
| Other |
25
|
25
|
402
|
370
|
352
|
0
|
(43)
|
(18)
|
7
|
0
|
0
|
0
|
15
|
5
|
15
|
15
|
(0)
|
20
|
8
|
6
|
(0)
|
10
|
99
|
92
|
68
|
54
|
(42)
|
(45)
|
|
| Cash from Financing Activities |
23
N/A
|
24
+2%
|
442
+1 774%
|
352
-20%
|
383
+9%
|
414
+8%
|
(27)
N/A
|
15
N/A
|
0
-100%
|
(11)
N/A
|
(6)
+49%
|
1
N/A
|
40
+3 145%
|
11
-71%
|
116
+909%
|
122
+6%
|
202
+65%
|
206
+2%
|
90
-56%
|
82
-9%
|
14
-83%
|
115
+722%
|
149
+29%
|
170
+14%
|
144
-15%
|
100
-30%
|
84
-17%
|
(11)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Net Change in Cash |
79
N/A
|
10
-87%
|
420
+4 092%
|
337
-20%
|
59
-82%
|
109
+84%
|
(345)
N/A
|
(264)
+24%
|
36
N/A
|
(30)
N/A
|
4
N/A
|
(33)
N/A
|
13
N/A
|
(35)
N/A
|
89
N/A
|
38
-58%
|
(60)
N/A
|
(19)
+69%
|
(155)
-737%
|
16
N/A
|
(82)
N/A
|
25
N/A
|
115
+358%
|
(88)
N/A
|
79
N/A
|
(46)
N/A
|
3
N/A
|
119
+4 573%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
56
N/A
|
(14)
N/A
|
(22)
-60%
|
(15)
+30%
|
(123)
-706%
|
(107)
+13%
|
(120)
-12%
|
(136)
-13%
|
(72)
+47%
|
(73)
-3%
|
(26)
+64%
|
(38)
-43%
|
(32)
+16%
|
(99)
-211%
|
(199)
-102%
|
(216)
-9%
|
(362)
-67%
|
(327)
+10%
|
(246)
+25%
|
(86)
+65%
|
(96)
-12%
|
(90)
+6%
|
(33)
+63%
|
(254)
-663%
|
(107)
+58%
|
(89)
+17%
|
(142)
-59%
|
66
N/A
|
|