Sunshine Global Circuits Co Ltd
SZSE:300739
Cash Flow Statement
Cash Flow Statement
Sunshine Global Circuits Co Ltd
| 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
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
56
|
46
|
57
|
57
|
69
|
77
|
106
|
94
|
100
|
99
|
73
|
77
|
66
|
58
|
60
|
68
|
88
|
106
|
130
|
171
|
176
|
182
|
155
|
118
|
97
|
72
|
73
|
70
|
64
|
57
|
57
|
62
|
48
|
66
|
|
| Change in Working Capital |
(287)
|
(205)
|
(214)
|
(220)
|
(217)
|
(228)
|
(216)
|
(222)
|
(229)
|
(227)
|
(237)
|
(236)
|
(242)
|
(247)
|
(255)
|
(280)
|
(305)
|
(343)
|
(391)
|
(400)
|
(402)
|
(390)
|
(372)
|
(385)
|
(399)
|
(402)
|
(406)
|
(408)
|
(412)
|
(417)
|
(430)
|
(430)
|
(440)
|
(436)
|
|
| Cash from Operating Activities |
195
N/A
|
132
-32%
|
159
+21%
|
156
-2%
|
153
-2%
|
174
+13%
|
185
+7%
|
221
+19%
|
212
-4%
|
191
-10%
|
220
+16%
|
182
-17%
|
209
+15%
|
202
-3%
|
171
-15%
|
185
+8%
|
152
-18%
|
106
-31%
|
87
-17%
|
161
+84%
|
227
+41%
|
386
+70%
|
478
+24%
|
498
+4%
|
459
-8%
|
385
-16%
|
320
-17%
|
253
-21%
|
249
-2%
|
170
-32%
|
156
-9%
|
177
+14%
|
128
-28%
|
245
+92%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(152)
|
(128)
|
(139)
|
(137)
|
(152)
|
(183)
|
(209)
|
(226)
|
(246)
|
(244)
|
(205)
|
(191)
|
(175)
|
(146)
|
(207)
|
(218)
|
(301)
|
(439)
|
(435)
|
(472)
|
(403)
|
(353)
|
(358)
|
(372)
|
(396)
|
(383)
|
(393)
|
(358)
|
(322)
|
(280)
|
(246)
|
(238)
|
(255)
|
(262)
|
|
| Other Items |
1
|
46
|
46
|
(193)
|
(555)
|
(517)
|
(547)
|
(393)
|
5
|
(14)
|
38
|
57
|
(21)
|
5
|
188
|
(406)
|
(51)
|
(57)
|
(323)
|
385
|
18
|
(34)
|
126
|
80
|
199
|
(74)
|
(324)
|
(238)
|
(331)
|
(52)
|
168
|
91
|
148
|
181
|
|
| Cash from Investing Activities |
(151)
N/A
|
(82)
+46%
|
(92)
-13%
|
(330)
-257%
|
(706)
-114%
|
(701)
+1%
|
(756)
-8%
|
(618)
+18%
|
(241)
+61%
|
(258)
-7%
|
(167)
+35%
|
(133)
+20%
|
(196)
-47%
|
(141)
+28%
|
(20)
+86%
|
(624)
-3 081%
|
(352)
+44%
|
(495)
-41%
|
(759)
-53%
|
(87)
+88%
|
(385)
-341%
|
(386)
0%
|
(232)
+40%
|
(293)
-26%
|
(198)
+32%
|
(457)
-131%
|
(717)
-57%
|
(596)
+17%
|
(653)
-10%
|
(331)
+49%
|
(78)
+77%
|
(147)
-89%
|
(107)
+27%
|
(81)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(14)
|
10
|
31
|
(36)
|
(23)
|
(31)
|
(7)
|
50
|
95
|
75
|
(20)
|
40
|
61
|
19
|
95
|
52
|
(25)
|
(4)
|
12
|
115
|
(36)
|
(104)
|
(117)
|
(291)
|
(105)
|
(17)
|
(55)
|
(20)
|
(20)
|
(19)
|
0
|
0
|
0
|
(1)
|
|
| Cash Paid for Dividends |
(29)
|
0
|
0
|
(61)
|
(69)
|
(69)
|
(40)
|
(39)
|
(68)
|
(69)
|
(70)
|
(70)
|
(66)
|
(67)
|
(66)
|
(66)
|
(89)
|
(89)
|
(90)
|
(90)
|
(85)
|
(84)
|
(86)
|
(85)
|
(109)
|
(108)
|
(109)
|
(109)
|
(64)
|
(65)
|
(66)
|
0
|
(51)
|
(51)
|
|
| Other |
14
|
(47)
|
(78)
|
601
|
605
|
683
|
682
|
34
|
36
|
11
|
3
|
6
|
24
|
25
|
695
|
680
|
657
|
655
|
(13)
|
(11)
|
(12)
|
19
|
18
|
16
|
19
|
428
|
428
|
429
|
420
|
(21)
|
(20)
|
(20)
|
(19)
|
18
|
|
| Cash from Financing Activities |
(29)
N/A
|
(36)
-26%
|
(47)
-30%
|
533
N/A
|
543
+2%
|
583
+7%
|
636
+9%
|
44
-93%
|
63
+42%
|
18
-71%
|
(87)
N/A
|
(24)
+73%
|
19
N/A
|
(23)
N/A
|
724
N/A
|
666
-8%
|
543
-18%
|
562
+3%
|
(91)
N/A
|
13
N/A
|
(132)
N/A
|
(169)
-28%
|
(185)
-9%
|
(360)
-95%
|
(195)
+46%
|
303
N/A
|
264
-13%
|
300
+14%
|
336
+12%
|
(105)
N/A
|
(87)
+18%
|
(87)
0%
|
(70)
+19%
|
(34)
+51%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
6
|
2
|
(4)
|
(5)
|
(1)
|
6
|
3
|
6
|
6
|
5
|
4
|
5
|
3
|
(7)
|
(13)
|
(13)
|
(14)
|
(9)
|
(6)
|
(10)
|
(3)
|
5
|
(6)
|
(7)
|
(7)
|
(17)
|
(1)
|
6
|
6
|
12
|
10
|
12
|
11
|
8
|
|
| Net Change in Cash |
21
N/A
|
16
-26%
|
16
+1%
|
354
+2 139%
|
(11)
N/A
|
61
N/A
|
69
+12%
|
(348)
N/A
|
39
N/A
|
(44)
N/A
|
(30)
+32%
|
31
N/A
|
34
+11%
|
31
-10%
|
862
+2 700%
|
215
-75%
|
329
+53%
|
164
-50%
|
(768)
N/A
|
77
N/A
|
(294)
N/A
|
(165)
+44%
|
56
N/A
|
(162)
N/A
|
59
N/A
|
214
+261%
|
(135)
N/A
|
(38)
+72%
|
(62)
-64%
|
(255)
-308%
|
2
N/A
|
(45)
N/A
|
(38)
+16%
|
138
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
43
N/A
|
4
-91%
|
21
+439%
|
19
-9%
|
2
-91%
|
(10)
N/A
|
(24)
-147%
|
(5)
+79%
|
(35)
-592%
|
(53)
-54%
|
15
N/A
|
(9)
N/A
|
34
N/A
|
56
+65%
|
(36)
N/A
|
(33)
+9%
|
(148)
-355%
|
(333)
-124%
|
(348)
-5%
|
(312)
+10%
|
(176)
+44%
|
33
N/A
|
120
+260%
|
125
+4%
|
63
-50%
|
2
-96%
|
(74)
N/A
|
(105)
-43%
|
(74)
+30%
|
(110)
-49%
|
(90)
+18%
|
(61)
+32%
|
(127)
-107%
|
(17)
+87%
|
|