Leon Technology Co Ltd
SZSE:300603
Cash Flow Statement
Cash Flow Statement
Leon Technology Co Ltd
| 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 |
(18)
|
(22)
|
(26)
|
(30)
|
(38)
|
(36)
|
(36)
|
(29)
|
(40)
|
(55)
|
(80)
|
(92)
|
(87)
|
(81)
|
(81)
|
(73)
|
(62)
|
(53)
|
(33)
|
(37)
|
(35)
|
(35)
|
(13)
|
(10)
|
(14)
|
(9)
|
(31)
|
(30)
|
(34)
|
(35)
|
(30)
|
(30)
|
(26)
|
(25)
|
22
|
18
|
|
| Change in Working Capital |
(59)
|
(55)
|
(70)
|
(84)
|
(84)
|
(92)
|
(78)
|
(77)
|
(97)
|
(103)
|
(137)
|
(140)
|
(186)
|
(169)
|
(169)
|
(165)
|
(133)
|
(158)
|
(160)
|
(165)
|
(209)
|
(222)
|
(229)
|
(247)
|
(215)
|
(186)
|
(186)
|
(184)
|
(187)
|
(211)
|
(207)
|
(205)
|
(209)
|
(204)
|
(203)
|
(207)
|
|
| Cash from Operating Activities |
80
N/A
|
1
-99%
|
(57)
N/A
|
(6)
+90%
|
13
N/A
|
2
-82%
|
(37)
N/A
|
(93)
-150%
|
(241)
-158%
|
(174)
+28%
|
(164)
+6%
|
(167)
-2%
|
201
N/A
|
163
-19%
|
238
+46%
|
314
+32%
|
(38)
N/A
|
(38)
N/A
|
(126)
-230%
|
(99)
+21%
|
(74)
+25%
|
(23)
+69%
|
146
N/A
|
82
-44%
|
119
+46%
|
168
+41%
|
20
-88%
|
22
+12%
|
57
+154%
|
21
-63%
|
125
+492%
|
72
-43%
|
24
-67%
|
14
-43%
|
(15)
N/A
|
90
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(17)
|
(22)
|
(34)
|
(61)
|
(67)
|
(63)
|
(51)
|
(34)
|
(32)
|
(36)
|
(40)
|
(103)
|
(118)
|
(141)
|
(174)
|
(132)
|
(119)
|
(109)
|
(76)
|
(75)
|
(66)
|
(46)
|
(58)
|
(33)
|
(48)
|
(71)
|
(63)
|
(101)
|
(153)
|
(258)
|
(365)
|
(409)
|
(362)
|
(284)
|
(186)
|
|
| Other Items |
1
|
1
|
1
|
1
|
1
|
(3)
|
(8)
|
(8)
|
(2)
|
(15)
|
(80)
|
(101)
|
(162)
|
(219)
|
(141)
|
(113)
|
(49)
|
21
|
17
|
10
|
8
|
12
|
9
|
5
|
2
|
1
|
(259)
|
(258)
|
(248)
|
(36)
|
324
|
303
|
292
|
78
|
(62)
|
3
|
|
| Cash from Investing Activities |
(16)
N/A
|
(16)
+2%
|
(21)
-33%
|
(33)
-56%
|
(60)
-83%
|
(70)
-16%
|
(71)
-2%
|
(59)
+17%
|
(36)
+39%
|
(47)
-29%
|
(116)
-148%
|
(141)
-21%
|
(265)
-88%
|
(338)
-27%
|
(282)
+17%
|
(287)
-2%
|
(181)
+37%
|
(98)
+46%
|
(92)
+6%
|
(66)
+28%
|
(67)
-1%
|
(54)
+18%
|
(37)
+31%
|
(53)
-43%
|
(31)
+43%
|
(47)
-54%
|
(330)
-602%
|
(322)
+3%
|
(350)
-9%
|
(189)
+46%
|
66
N/A
|
(62)
N/A
|
(118)
-90%
|
(284)
-142%
|
(346)
-22%
|
(182)
+47%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
22
|
12
|
72
|
29
|
62
|
149
|
74
|
131
|
156
|
211
|
164
|
56
|
119
|
(35)
|
3
|
65
|
(14)
|
10
|
(14)
|
(44)
|
(22)
|
(17)
|
(6)
|
(35)
|
(92)
|
(179)
|
(150)
|
(77)
|
(56)
|
(29)
|
(36)
|
(87)
|
(81)
|
(52)
|
(46)
|
12
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(5)
|
(7)
|
(7)
|
(8)
|
(6)
|
(18)
|
(20)
|
(23)
|
(35)
|
(36)
|
(37)
|
(38)
|
(30)
|
(65)
|
(66)
|
(66)
|
(70)
|
(25)
|
(19)
|
(21)
|
(17)
|
(14)
|
(18)
|
(14)
|
(10)
|
(12)
|
(16)
|
(14)
|
(13)
|
(13)
|
(7)
|
(7)
|
(6)
|
(6)
|
|
| Other |
(6)
|
61
|
60
|
37
|
(0)
|
(67)
|
(37)
|
(6)
|
57
|
59
|
466
|
463
|
489
|
498
|
50
|
47
|
(7)
|
62
|
82
|
138
|
134
|
24
|
17
|
(56)
|
(60)
|
757
|
757
|
741
|
748
|
(43)
|
(45)
|
(19)
|
(17)
|
(14)
|
(10)
|
(15)
|
|
| Cash from Financing Activities |
16
N/A
|
72
+363%
|
127
+77%
|
59
-53%
|
55
-8%
|
74
+35%
|
31
-58%
|
108
+245%
|
193
+79%
|
247
+28%
|
594
+141%
|
484
-19%
|
571
+18%
|
424
-26%
|
23
-95%
|
47
+104%
|
(87)
N/A
|
6
N/A
|
(1)
N/A
|
69
N/A
|
94
+35%
|
(14)
N/A
|
(6)
+58%
|
(105)
-1 740%
|
(170)
-62%
|
565
N/A
|
597
+6%
|
651
+9%
|
676
+4%
|
(86)
N/A
|
(95)
-10%
|
(119)
-26%
|
(104)
+13%
|
(73)
+30%
|
(62)
+15%
|
(8)
+87%
|
|
| 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)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
80
N/A
|
57
-29%
|
49
-14%
|
21
-57%
|
8
-62%
|
6
-18%
|
(77)
N/A
|
(45)
+42%
|
(85)
-88%
|
26
N/A
|
314
+1 114%
|
176
-44%
|
507
+188%
|
250
-51%
|
(21)
N/A
|
74
N/A
|
(306)
N/A
|
(130)
+58%
|
(219)
-69%
|
(96)
+56%
|
(49)
+49%
|
(92)
-88%
|
101
N/A
|
(77)
N/A
|
(80)
-3%
|
687
N/A
|
288
-58%
|
353
+22%
|
383
+9%
|
(254)
N/A
|
96
N/A
|
(110)
N/A
|
(198)
-80%
|
(343)
-74%
|
(423)
-23%
|
(100)
+76%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
63
N/A
|
(17)
N/A
|
(79)
-378%
|
(39)
+50%
|
(48)
-22%
|
(65)
-35%
|
(101)
-56%
|
(145)
-44%
|
(275)
-90%
|
(206)
+25%
|
(200)
+3%
|
(207)
-4%
|
98
N/A
|
45
-55%
|
97
+117%
|
140
+44%
|
(170)
N/A
|
(157)
+8%
|
(235)
-49%
|
(175)
+25%
|
(149)
+15%
|
(89)
+40%
|
100
N/A
|
23
-77%
|
87
+272%
|
119
+38%
|
(52)
N/A
|
(41)
+20%
|
(45)
-9%
|
(132)
-195%
|
(133)
0%
|
(293)
-121%
|
(385)
-31%
|
(349)
+9%
|
(299)
+14%
|
(96)
+68%
|
|