CBAK Energy Technology Inc
NASDAQ:CBAT
Cash Flow Statement
Cash Flow Statement
CBAK Energy Technology Inc
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
17
|
19
|
20
|
20
|
21
|
13
|
6
|
0
|
(4)
|
(11)
|
(10)
|
(8)
|
(9)
|
(8)
|
(11)
|
(14)
|
(16)
|
(12)
|
(26)
|
(33)
|
(33)
|
(31)
|
(24)
|
(25)
|
(23)
|
(36)
|
(55)
|
(66)
|
(92)
|
(98)
|
(79)
|
(116)
|
(93)
|
(83)
|
(35)
|
38
|
60
|
71
|
33
|
16
|
(4)
|
(7)
|
(8)
|
(13)
|
(11)
|
(12)
|
(10)
|
(21)
|
(22)
|
(22)
|
(10)
|
(2)
|
(2)
|
(1)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
(8)
|
24
|
28
|
48
|
62
|
33
|
31
|
10
|
(11)
|
(14)
|
(18)
|
(12)
|
(9)
|
3
|
12
|
6
|
10
|
(2)
|
(11)
|
(9)
|
|
| Depreciation & Amortization |
5
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
10
|
11
|
12
|
13
|
14
|
15
|
15
|
13
|
13
|
14
|
15
|
18
|
19
|
14
|
19
|
19
|
19
|
19
|
20
|
19
|
18
|
23
|
18
|
19
|
17
|
14
|
13
|
8
|
6
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
8
|
8
|
8
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
1
|
4
|
1
|
4
|
2
|
0
|
8
|
6
|
6
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
4
|
5
|
5
|
6
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
3
|
4
|
4
|
2
|
4
|
6
|
7
|
9
|
9
|
8
|
9
|
9
|
10
|
12
|
14
|
15
|
27
|
27
|
25
|
19
|
9
|
9
|
10
|
16
|
28
|
40
|
70
|
74
|
68
|
115
|
85
|
81
|
27
|
(44)
|
(71)
|
(74)
|
(32)
|
(24)
|
0
|
2
|
3
|
5
|
4
|
5
|
2
|
8
|
8
|
7
|
(5)
|
(11)
|
(10)
|
(10)
|
2
|
5
|
6
|
5
|
5
|
5
|
(24)
|
(29)
|
(52)
|
(61)
|
(33)
|
(30)
|
(6)
|
8
|
10
|
13
|
12
|
17
|
16
|
15
|
17
|
7
|
7
|
9
|
8
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
1
|
1
|
1
|
4
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
|
| Cash Interest Paid |
1
|
1
|
2
|
2
|
3
|
3
|
1
|
6
|
7
|
8
|
13
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
7
|
12
|
8
|
7
|
8
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Working Capital |
(19)
|
(40)
|
(44)
|
(36)
|
(35)
|
(15)
|
(8)
|
(12)
|
(12)
|
(17)
|
(24)
|
(9)
|
16
|
22
|
33
|
29
|
(9)
|
(21)
|
(16)
|
(15)
|
21
|
16
|
26
|
31
|
12
|
42
|
25
|
10
|
10
|
8
|
23
|
(0)
|
(2)
|
(12)
|
(43)
|
(31)
|
(26)
|
(33)
|
(23)
|
6
|
6
|
11
|
15
|
(7)
|
(15)
|
(11)
|
0
|
18
|
25
|
27
|
34
|
19
|
12
|
7
|
(9)
|
(18)
|
(15)
|
(13)
|
(2)
|
(5)
|
(8)
|
(11)
|
(16)
|
(9)
|
(4)
|
9
|
8
|
11
|
17
|
12
|
13
|
26
|
12
|
1
|
20
|
15
|
9
|
28
|
22
|
|
| Cash from Operating Activities |
4
N/A
|
(14)
N/A
|
(16)
-17%
|
(6)
+64%
|
(4)
+28%
|
8
N/A
|
10
+35%
|
3
-71%
|
0
-85%
|
(9)
N/A
|
(14)
-61%
|
3
N/A
|
29
+958%
|
36
+27%
|
44
+22%
|
38
-14%
|
(0)
N/A
|
(8)
-15 800%
|
(5)
+38%
|
(6)
-27%
|
29
N/A
|
15
-48%
|
30
+97%
|
35
+17%
|
23
-36%
|
42
+85%
|
22
-47%
|
5
-76%
|
5
+5%
|
16
+193%
|
36
+126%
|
24
-34%
|
13
-45%
|
1
-96%
|
(39)
N/A
|
(29)
+25%
|
(25)
+14%
|
(27)
-9%
|
(16)
+40%
|
(2)
+88%
|
(3)
-37%
|
1
N/A
|
5
+273%
|
(14)
N/A
|
(20)
-46%
|
(17)
+14%
|
(7)
+63%
|
6
N/A
|
13
+108%
|
14
+11%
|
22
+52%
|
9
-60%
|
2
-74%
|
(1)
N/A
|
(14)
-1 585%
|
(21)
-48%
|
(17)
+22%
|
(14)
+13%
|
(2)
+83%
|
(5)
-112%
|
(5)
+1%
|
(10)
-89%
|
(17)
-81%
|
(4)
+75%
|
0
N/A
|
15
+77 350%
|
20
+27%
|
15
-23%
|
20
+30%
|
14
-31%
|
19
+41%
|
47
+143%
|
44
-4%
|
41
-8%
|
56
+37%
|
40
-29%
|
23
-43%
|
34
+50%
|
28
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(43)
|
(29)
|
(39)
|
(41)
|
(42)
|
(63)
|
(62)
|
(66)
|
(45)
|
(29)
|
(38)
|
(51)
|
(57)
|
(62)
|
(39)
|
(42)
|
(24)
|
(15)
|
(26)
|
(23)
|
(25)
|
(22)
|
(30)
|
(32)
|
(30)
|
(32)
|
(21)
|
(20)
|
(27)
|
(35)
|
(30)
|
(13)
|
(6)
|
3
|
4
|
(19)
|
(19)
|
(19)
|
(18)
|
(13)
|
(14)
|
(16)
|
(18)
|
(6)
|
0
|
(1)
|
(9)
|
(12)
|
(15)
|
(13)
|
(10)
|
(7)
|
(4)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(6)
|
(11)
|
(18)
|
(21)
|
(19)
|
(16)
|
(12)
|
(12)
|
(13)
|
(17)
|
(26)
|
(28)
|
(35)
|
(36)
|
(24)
|
(21)
|
(17)
|
(22)
|
(31)
|
(37)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(9)
|
1
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
(9)
|
(17)
|
(6)
|
(23)
|
(7)
|
11
|
1
|
25
|
21
|
10
|
7
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(30)
|
(19)
|
0
|
(14)
|
11
|
5
|
0
|
0
|
1
|
(7)
|
(12)
|
(16)
|
(12)
|
(6)
|
1
|
4
|
4
|
|
| Cash from Investing Activities |
(43)
N/A
|
(29)
+31%
|
(39)
-31%
|
(41)
-8%
|
(42)
-2%
|
(63)
-48%
|
(62)
+2%
|
(66)
-7%
|
(62)
+6%
|
(46)
+26%
|
(47)
-3%
|
(51)
-7%
|
(61)
-21%
|
(67)
-10%
|
(51)
+24%
|
(42)
+18%
|
(26)
+39%
|
(16)
+36%
|
(27)
-66%
|
(23)
+14%
|
(25)
-9%
|
(22)
+14%
|
(29)
-32%
|
(31)
-7%
|
(29)
+6%
|
(31)
-6%
|
(20)
+36%
|
(20)
-1%
|
(26)
-28%
|
(44)
-71%
|
(47)
-7%
|
(19)
+60%
|
(29)
-52%
|
(4)
+86%
|
15
N/A
|
(18)
N/A
|
6
N/A
|
2
-64%
|
(8)
N/A
|
(6)
+29%
|
(15)
-168%
|
(18)
-23%
|
(20)
-8%
|
(9)
+54%
|
(2)
+77%
|
(4)
-92%
|
(9)
-122%
|
(12)
-38%
|
(15)
-28%
|
(12)
+19%
|
(10)
+21%
|
(7)
+26%
|
(4)
+44%
|
(1)
+69%
|
(3)
-122%
|
(2)
+13%
|
(1)
+40%
|
(2)
-23%
|
(2)
-37%
|
(6)
-133%
|
(11)
-95%
|
(23)
-103%
|
(51)
-126%
|
(38)
+26%
|
(35)
+8%
|
(27)
+24%
|
(1)
+98%
|
(8)
-1 486%
|
(12)
-57%
|
(21)
-70%
|
(27)
-26%
|
(42)
-58%
|
(48)
-13%
|
(40)
+17%
|
(34)
+16%
|
(23)
+30%
|
(20)
+13%
|
(27)
-32%
|
(32)
-20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
29
|
15
|
15
|
15
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
17
|
12
|
10
|
8
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
111
|
111
|
111
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
|
| Net Issuance of Debt |
70
|
72
|
52
|
99
|
120
|
135
|
141
|
158
|
174
|
147
|
175
|
160
|
199
|
239
|
213
|
176
|
130
|
184
|
193
|
193
|
183
|
118
|
143
|
166
|
176
|
156
|
154
|
195
|
195
|
247
|
231
|
204
|
197
|
185
|
131
|
97
|
67
|
7
|
17
|
17
|
16
|
16
|
19
|
24
|
25
|
11
|
1
|
17
|
18
|
30
|
32
|
24
|
27
|
16
|
16
|
13
|
6
|
5
|
4
|
(20)
|
(18)
|
(32)
|
(32)
|
(17)
|
(15)
|
2
|
8
|
4
|
5
|
11
|
12
|
19
|
20
|
10
|
(8)
|
(7)
|
(5)
|
2
|
8
|
|
| Other |
(78)
|
(72)
|
(34)
|
(64)
|
(60)
|
(73)
|
(87)
|
(102)
|
(120)
|
(88)
|
(111)
|
(122)
|
(179)
|
(234)
|
(221)
|
(178)
|
(143)
|
(164)
|
(185)
|
(190)
|
(180)
|
(128)
|
(152)
|
(169)
|
(188)
|
(156)
|
(160)
|
(195)
|
(171)
|
(247)
|
(223)
|
(204)
|
(180)
|
(181)
|
(117)
|
(63)
|
(58)
|
10
|
18
|
(3)
|
1
|
2
|
(12)
|
(11)
|
(10)
|
(7)
|
0
|
(16)
|
(17)
|
(23)
|
(24)
|
(18)
|
(18)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(21)
|
(35)
|
(13)
|
(4)
|
15
|
(5)
|
13
|
|
| Cash from Financing Activities |
47
N/A
|
40
-15%
|
58
+47%
|
35
-40%
|
60
+72%
|
62
+2%
|
54
-13%
|
55
+2%
|
68
+23%
|
73
+7%
|
78
+8%
|
67
-14%
|
35
-48%
|
20
-42%
|
8
-62%
|
(2)
N/A
|
7
N/A
|
39
+490%
|
28
-29%
|
22
-19%
|
3
-87%
|
(9)
N/A
|
(9)
-1%
|
(3)
+70%
|
(12)
-346%
|
1
N/A
|
(6)
N/A
|
(1)
+87%
|
24
N/A
|
(0)
N/A
|
8
N/A
|
(0)
N/A
|
16
N/A
|
5
-72%
|
14
+202%
|
34
+141%
|
9
-74%
|
17
+92%
|
35
+109%
|
13
-62%
|
18
+33%
|
18
+2%
|
7
-62%
|
19
+169%
|
23
+24%
|
22
-5%
|
12
-43%
|
11
-9%
|
9
-24%
|
5
-41%
|
6
+25%
|
6
+1%
|
9
+37%
|
7
-23%
|
6
-7%
|
14
+114%
|
7
-51%
|
5
-18%
|
4
-27%
|
26
+557%
|
93
+261%
|
79
-15%
|
79
+0%
|
48
-39%
|
(15)
N/A
|
2
N/A
|
10
+376%
|
6
-42%
|
7
+23%
|
13
+86%
|
12
-8%
|
19
+59%
|
(1)
N/A
|
(26)
-2 540%
|
(21)
+18%
|
(12)
+44%
|
11
N/A
|
(4)
N/A
|
20
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
3
|
4
|
2
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(5)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
(2)
|
0
|
1
|
(3)
|
(1)
|
(0)
|
(0)
|
|
| Net Change in Cash |
8
N/A
|
(3)
N/A
|
5
N/A
|
(12)
N/A
|
14
N/A
|
7
-51%
|
3
-62%
|
(7)
N/A
|
8
N/A
|
22
+170%
|
21
-3%
|
22
+1%
|
4
-83%
|
(12)
N/A
|
(1)
+95%
|
(5)
-725%
|
(19)
-276%
|
14
N/A
|
(5)
N/A
|
(8)
-70%
|
6
N/A
|
(16)
N/A
|
(8)
+51%
|
2
N/A
|
(19)
N/A
|
12
N/A
|
(4)
N/A
|
(16)
-288%
|
3
N/A
|
(28)
N/A
|
(3)
+91%
|
5
N/A
|
1
-86%
|
1
+84%
|
(10)
N/A
|
(13)
-29%
|
(10)
+24%
|
(8)
+20%
|
11
N/A
|
6
-49%
|
0
-99%
|
1
+1 733%
|
(8)
N/A
|
(5)
+43%
|
0
N/A
|
0
N/A
|
(3)
N/A
|
6
N/A
|
7
+16%
|
7
+3%
|
18
+142%
|
7
-60%
|
6
-11%
|
4
-35%
|
(11)
N/A
|
(11)
+5%
|
(12)
-17%
|
(11)
+8%
|
(1)
+94%
|
14
N/A
|
76
+461%
|
46
-39%
|
10
-79%
|
6
-41%
|
(51)
N/A
|
(11)
+79%
|
24
N/A
|
11
-54%
|
12
+13%
|
2
-83%
|
4
+90%
|
21
+433%
|
(7)
N/A
|
(24)
-254%
|
3
N/A
|
2
-27%
|
11
+474%
|
2
-81%
|
15
+584%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(38)
N/A
|
(43)
-11%
|
(54)
-27%
|
(47)
+13%
|
(47)
+1%
|
(55)
-19%
|
(51)
+7%
|
(63)
-22%
|
(44)
+29%
|
(38)
+16%
|
(52)
-38%
|
(49)
+6%
|
(28)
+42%
|
(26)
+8%
|
6
N/A
|
(3)
N/A
|
(24)
-651%
|
(23)
+5%
|
(31)
-33%
|
(29)
+5%
|
4
N/A
|
(7)
N/A
|
1
N/A
|
4
+448%
|
(7)
N/A
|
10
N/A
|
1
-91%
|
(15)
N/A
|
(21)
-40%
|
(19)
+9%
|
6
N/A
|
10
+84%
|
7
-34%
|
4
-45%
|
(35)
N/A
|
(48)
-38%
|
(44)
+9%
|
(46)
-4%
|
(34)
+26%
|
(15)
+56%
|
(17)
-13%
|
(15)
+11%
|
(13)
+11%
|
(20)
-48%
|
(20)
+0%
|
(18)
+9%
|
(15)
+15%
|
(6)
+62%
|
(2)
+60%
|
2
N/A
|
12
+623%
|
1
-89%
|
(2)
N/A
|
(2)
-17%
|
(17)
-703%
|
(24)
-38%
|
(18)
+24%
|
(16)
+10%
|
(5)
+70%
|
(11)
-121%
|
(16)
-49%
|
(28)
-71%
|
(38)
-39%
|
(23)
+39%
|
(16)
+31%
|
3
N/A
|
8
+153%
|
2
-69%
|
2
-1%
|
(12)
N/A
|
(8)
+32%
|
11
N/A
|
9
-24%
|
17
+95%
|
35
+106%
|
23
-35%
|
1
-97%
|
3
+306%
|
(9)
N/A
|
|