Tjk Machinery Tianjin Co Ltd
SZSE:300823
Cash Flow Statement
Cash Flow Statement
Tjk Machinery Tianjin Co Ltd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(20)
|
(42)
|
(44)
|
(46)
|
(36)
|
(28)
|
(25)
|
(19)
|
(19)
|
(23)
|
(20)
|
(17)
|
(18)
|
(16)
|
(13)
|
(22)
|
(24)
|
(23)
|
(32)
|
(20)
|
|
| Change in Working Capital |
(71)
|
(100)
|
(114)
|
(124)
|
(123)
|
(127)
|
(121)
|
(130)
|
(119)
|
(133)
|
(140)
|
(143)
|
(146)
|
(154)
|
(156)
|
(150)
|
(159)
|
(162)
|
(204)
|
(165)
|
|
| Cash from Operating Activities |
14
N/A
|
64
+349%
|
93
+44%
|
83
-11%
|
76
-8%
|
71
-7%
|
81
+15%
|
68
-17%
|
99
+47%
|
120
+21%
|
123
+3%
|
115
-7%
|
83
-28%
|
51
-39%
|
23
-55%
|
83
+261%
|
71
-14%
|
96
+34%
|
109
+14%
|
78
-29%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(49)
|
(60)
|
(102)
|
(112)
|
(79)
|
(82)
|
(59)
|
(51)
|
(69)
|
(68)
|
(108)
|
(156)
|
(151)
|
(140)
|
(95)
|
(26)
|
(27)
|
(15)
|
(16)
|
(6)
|
|
| Other Items |
0
|
1
|
1
|
1
|
5
|
3
|
3
|
2
|
(2)
|
1
|
1
|
35
|
35
|
32
|
32
|
(2)
|
(86)
|
(66)
|
(25)
|
(76)
|
|
| Cash from Investing Activities |
(48)
N/A
|
(59)
-23%
|
(101)
-70%
|
(111)
-10%
|
(74)
+34%
|
(79)
-8%
|
(57)
+29%
|
(48)
+15%
|
(71)
-47%
|
(67)
+5%
|
(107)
-59%
|
(121)
-12%
|
(116)
+4%
|
(108)
+6%
|
(63)
+42%
|
(28)
+56%
|
(113)
-309%
|
(81)
+29%
|
(41)
+50%
|
(83)
-104%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Net Issuance of Debt |
(65)
|
(79)
|
(1)
|
28
|
27
|
27
|
(0)
|
(0)
|
(5)
|
(5)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(5)
|
|
| Cash Paid for Dividends |
(20)
|
(21)
|
(20)
|
(62)
|
(40)
|
(40)
|
(40)
|
(49)
|
(50)
|
(51)
|
(53)
|
(51)
|
(52)
|
(52)
|
(51)
|
(57)
|
(55)
|
(55)
|
(98)
|
(43)
|
|
| Other |
329
|
352
|
23
|
25
|
24
|
1
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(3)
|
(3)
|
(4)
|
(9)
|
(5)
|
|
| Cash from Financing Activities |
245
N/A
|
252
+3%
|
1
-100%
|
(9)
N/A
|
11
N/A
|
(12)
N/A
|
(41)
-230%
|
(52)
-28%
|
(56)
-8%
|
(58)
-4%
|
(64)
-11%
|
(62)
+3%
|
(62)
+0%
|
(62)
+1%
|
(60)
+2%
|
(69)
-14%
|
(68)
+1%
|
(68)
0%
|
(114)
-68%
|
(51)
+55%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
211
N/A
|
257
+22%
|
(7)
N/A
|
(37)
-459%
|
14
N/A
|
(21)
N/A
|
(16)
+23%
|
(33)
-103%
|
(27)
+17%
|
(5)
+82%
|
(47)
-888%
|
(67)
-43%
|
(94)
-41%
|
(118)
-26%
|
(100)
+16%
|
(13)
+87%
|
(110)
-728%
|
(53)
+52%
|
(46)
+13%
|
(56)
-21%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
4
N/A
|
(8)
N/A
|
(29)
-240%
|
(2)
+93%
|
(11)
-413%
|
22
N/A
|
17
-22%
|
30
+76%
|
52
+72%
|
15
-71%
|
(41)
N/A
|
(68)
-67%
|
(90)
-32%
|
(72)
+19%
|
57
N/A
|
44
-22%
|
80
+81%
|
93
+16%
|
71
-23%
|
|