Hualan Group Co Ltd
SZSE:301027
Cash Flow Statement
Cash Flow Statement
Hualan Group Co Ltd
| 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 |
(99)
|
(115)
|
(100)
|
(93)
|
(87)
|
(84)
|
(90)
|
(86)
|
(82)
|
(65)
|
(71)
|
(72)
|
(72)
|
(82)
|
(72)
|
(70)
|
(74)
|
(80)
|
(78)
|
(75)
|
|
| Change in Working Capital |
(694)
|
(736)
|
(806)
|
(743)
|
(729)
|
(564)
|
(546)
|
(594)
|
(555)
|
(555)
|
(496)
|
(463)
|
(386)
|
(364)
|
(345)
|
(308)
|
(260)
|
(279)
|
(257)
|
(272)
|
|
| Cash from Operating Activities |
128
N/A
|
144
+13%
|
33
-77%
|
24
-27%
|
(45)
N/A
|
82
N/A
|
100
+22%
|
58
-42%
|
(74)
N/A
|
(54)
+27%
|
(28)
+48%
|
(34)
-19%
|
30
N/A
|
(4)
N/A
|
(0)
+91%
|
(23)
-6 066%
|
74
N/A
|
16
-78%
|
53
+221%
|
184
+250%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(20)
|
(21)
|
(21)
|
(22)
|
(13)
|
(15)
|
(35)
|
(41)
|
(51)
|
(61)
|
(62)
|
(102)
|
(144)
|
(185)
|
(223)
|
(214)
|
(253)
|
(232)
|
(202)
|
(190)
|
|
| Other Items |
4
|
4
|
4
|
(1)
|
0
|
0
|
1
|
6
|
1
|
1
|
1
|
0
|
(100)
|
(100)
|
(100)
|
(3)
|
49
|
110
|
94
|
(50)
|
|
| Cash from Investing Activities |
(16)
N/A
|
(17)
-8%
|
(17)
+1%
|
(24)
-42%
|
(13)
+47%
|
(14)
-12%
|
(35)
-144%
|
(35)
-1%
|
(50)
-45%
|
(60)
-18%
|
(61)
-2%
|
(102)
-68%
|
(244)
-139%
|
(286)
-17%
|
(323)
-13%
|
(216)
+33%
|
(204)
+6%
|
(122)
+40%
|
(108)
+11%
|
(240)
-122%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Debt |
20
|
(40)
|
(50)
|
10
|
10
|
0
|
4
|
(46)
|
(45)
|
(38)
|
25
|
26
|
109
|
175
|
169
|
149
|
90
|
(36)
|
(28)
|
(33)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(30)
|
(29)
|
(28)
|
(27)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(11)
|
(11)
|
|
| Other |
(30)
|
(7)
|
(10)
|
361
|
353
|
353
|
357
|
(12)
|
4
|
5
|
6
|
2
|
(3)
|
(3)
|
10
|
19
|
51
|
82
|
72
|
58
|
|
| Cash from Financing Activities |
(10)
N/A
|
(47)
-369%
|
(60)
-28%
|
369
N/A
|
359
-3%
|
428
+19%
|
331
-23%
|
(86)
N/A
|
(69)
+20%
|
(61)
+11%
|
22
N/A
|
19
-14%
|
95
+403%
|
159
+67%
|
168
+6%
|
156
-7%
|
128
-18%
|
33
-74%
|
33
+1%
|
13
-60%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
102
N/A
|
80
-22%
|
(44)
N/A
|
369
N/A
|
302
-18%
|
495
+64%
|
397
-20%
|
(63)
N/A
|
(193)
-207%
|
(175)
+9%
|
(67)
+62%
|
(117)
-74%
|
(118)
-1%
|
(131)
-11%
|
(155)
-19%
|
(84)
+46%
|
(2)
+98%
|
(73)
-4 266%
|
(22)
+70%
|
(42)
-92%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
108
N/A
|
123
+14%
|
12
-90%
|
2
-85%
|
(58)
N/A
|
67
N/A
|
65
-3%
|
17
-74%
|
(125)
N/A
|
(115)
+8%
|
(90)
+22%
|
(136)
-51%
|
(114)
+16%
|
(190)
-67%
|
(223)
-18%
|
(237)
-6%
|
(179)
+24%
|
(215)
-20%
|
(150)
+31%
|
(5)
+96%
|
|