Beijing Beetech Inc
SZSE:300667
Cash Flow Statement
Cash Flow Statement
Beijing Beetech Inc
| 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
|
11
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(13)
|
(15)
|
(15)
|
(15)
|
(12)
|
(15)
|
(17)
|
(18)
|
(17)
|
(19)
|
(18)
|
(19)
|
(19)
|
(14)
|
(20)
|
(18)
|
(29)
|
(32)
|
(32)
|
(40)
|
(36)
|
(29)
|
(28)
|
(29)
|
(30)
|
(32)
|
(36)
|
(33)
|
(34)
|
(40)
|
(35)
|
(39)
|
(42)
|
(33)
|
(31)
|
(27)
|
|
| Change in Working Capital |
(30)
|
(29)
|
(31)
|
(42)
|
(36)
|
(38)
|
(44)
|
(36)
|
(43)
|
(46)
|
(46)
|
(55)
|
(51)
|
(86)
|
(104)
|
(125)
|
(149)
|
(158)
|
(164)
|
(172)
|
(174)
|
(178)
|
(177)
|
(174)
|
(172)
|
(170)
|
(182)
|
(177)
|
(183)
|
(180)
|
(173)
|
(185)
|
(196)
|
(203)
|
(203)
|
(195)
|
|
| Cash from Operating Activities |
25
N/A
|
23
-9%
|
3
-86%
|
9
+190%
|
10
+4%
|
5
-51%
|
1
-81%
|
(5)
N/A
|
9
N/A
|
32
+247%
|
43
+35%
|
62
+45%
|
58
-6%
|
23
-60%
|
46
+100%
|
65
+42%
|
73
+12%
|
72
-2%
|
79
+10%
|
54
-31%
|
100
+84%
|
120
+20%
|
97
-19%
|
110
+14%
|
102
-7%
|
121
+19%
|
116
-4%
|
111
-5%
|
96
-13%
|
76
-21%
|
105
+38%
|
70
-34%
|
75
+8%
|
43
-43%
|
39
-9%
|
64
+65%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(14)
|
(7)
|
(9)
|
(23)
|
(18)
|
(25)
|
(34)
|
(52)
|
(60)
|
(78)
|
(80)
|
(58)
|
(52)
|
(27)
|
(30)
|
(33)
|
(34)
|
(34)
|
(24)
|
(41)
|
(37)
|
(36)
|
(31)
|
(9)
|
(10)
|
(14)
|
(20)
|
(16)
|
(18)
|
(17)
|
(14)
|
(21)
|
(40)
|
(40)
|
(40)
|
|
| Other Items |
0
|
0
|
0
|
(100)
|
(150)
|
(118)
|
(108)
|
(3)
|
99
|
121
|
89
|
49
|
146
|
92
|
(22)
|
(27)
|
(234)
|
(234)
|
(48)
|
(8)
|
51
|
40
|
(10)
|
(11)
|
(11)
|
(1)
|
(1)
|
(0)
|
(12)
|
(31)
|
(31)
|
(36)
|
(36)
|
(17)
|
7
|
12
|
|
| Cash from Investing Activities |
(9)
N/A
|
(14)
-53%
|
(7)
+48%
|
(109)
-1 399%
|
(173)
-59%
|
(136)
+21%
|
(133)
+3%
|
(37)
+72%
|
47
N/A
|
61
+31%
|
11
-82%
|
(31)
N/A
|
88
N/A
|
40
-54%
|
(49)
N/A
|
(57)
-16%
|
(267)
-368%
|
(268)
-1%
|
(82)
+70%
|
(33)
+60%
|
10
N/A
|
3
-70%
|
(46)
N/A
|
(42)
+8%
|
(20)
+52%
|
(10)
+49%
|
(16)
-49%
|
(20)
-28%
|
(28)
-42%
|
(48)
-70%
|
(47)
+2%
|
(50)
-5%
|
(57)
-14%
|
(57)
+0%
|
(33)
+41%
|
(29)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
14
|
9
|
12
|
(12)
|
27
|
0
|
24
|
39
|
4
|
0
|
5
|
5
|
5
|
15
|
(10)
|
0
|
5
|
(5)
|
15
|
5
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(45)
|
(45)
|
(55)
|
(20)
|
(20)
|
(15)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(33)
|
(38)
|
(32)
|
(44)
|
(18)
|
(14)
|
(34)
|
(22)
|
(22)
|
(22)
|
(43)
|
(43)
|
(43)
|
(43)
|
(24)
|
(22)
|
(22)
|
(21)
|
(19)
|
(21)
|
(20)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
164
|
164
|
155
|
0
|
0
|
0
|
(2)
|
0
|
23
|
25
|
23
|
0
|
234
|
231
|
228
|
227
|
(11)
|
(12)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
5
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
13
N/A
|
7
-43%
|
175
+2 249%
|
151
-14%
|
181
+20%
|
182
+0%
|
8
-95%
|
23
+174%
|
(6)
N/A
|
(6)
-1%
|
21
N/A
|
22
+10%
|
(5)
N/A
|
0
N/A
|
192
+87 195%
|
186
-3%
|
215
+15%
|
208
-3%
|
(30)
N/A
|
(28)
+7%
|
(35)
-23%
|
(30)
+13%
|
(50)
-67%
|
(50)
0%
|
(51)
-1%
|
(51)
-2%
|
(63)
-23%
|
(62)
+2%
|
(62)
+0%
|
(71)
-15%
|
(34)
+52%
|
(36)
-4%
|
(29)
+18%
|
(23)
+20%
|
(9)
+61%
|
(9)
+1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
1
|
3
|
3
|
3
|
4
|
1
|
1
|
1
|
(2)
|
(3)
|
(0)
|
(0)
|
(0)
|
1
|
|
| Net Change in Cash |
29
N/A
|
16
-44%
|
171
+960%
|
51
-70%
|
18
-65%
|
50
+180%
|
(124)
N/A
|
(18)
+85%
|
50
N/A
|
87
+75%
|
74
-14%
|
54
-28%
|
141
+162%
|
64
-55%
|
190
+196%
|
194
+2%
|
19
-90%
|
9
-52%
|
(36)
N/A
|
(8)
+78%
|
74
N/A
|
91
+23%
|
1
-99%
|
20
+1 994%
|
34
+69%
|
62
+81%
|
41
-34%
|
29
-29%
|
7
-78%
|
(42)
N/A
|
22
N/A
|
(19)
N/A
|
(11)
+39%
|
(38)
-230%
|
(4)
+89%
|
27
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
9
-45%
|
(4)
N/A
|
1
N/A
|
(13)
N/A
|
(14)
-2%
|
(24)
-78%
|
(39)
-61%
|
(43)
-11%
|
(28)
+35%
|
(35)
-27%
|
(18)
+49%
|
(0)
+99%
|
(29)
-20 729%
|
19
N/A
|
35
+86%
|
41
+14%
|
37
-8%
|
45
+20%
|
30
-33%
|
59
+96%
|
83
+41%
|
61
-27%
|
78
+29%
|
93
+18%
|
111
+20%
|
102
-8%
|
91
-11%
|
80
-12%
|
59
-27%
|
88
+50%
|
56
-37%
|
54
-3%
|
3
-95%
|
(1)
N/A
|
24
N/A
|
|