China High Speed Transmission Equipment Group Co Ltd
OTC:CHSTF
Cash Flow Statement
Cash Flow Statement
China High Speed Transmission Equipment Group Co Ltd
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
765
|
0
|
1 166
|
0
|
1 650
|
0
|
695
|
0
|
208
|
0
|
88
|
0
|
307
|
0
|
0
|
0
|
1 367
|
0
|
527
|
705
|
217
|
0
|
416
|
0
|
1 178
|
0
|
1 632
|
0
|
1 044
|
0
|
728
|
0
|
(5 753)
|
0
|
|
| Depreciation & Amortization |
161
|
0
|
216
|
0
|
369
|
0
|
555
|
0
|
574
|
0
|
631
|
0
|
725
|
0
|
0
|
0
|
623
|
0
|
517
|
0
|
508
|
0
|
501
|
0
|
432
|
0
|
426
|
0
|
425
|
0
|
548
|
0
|
769
|
0
|
|
| Stock-Based Compensation |
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
548
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(200)
|
0
|
232
|
0
|
(1)
|
0
|
507
|
0
|
595
|
0
|
874
|
0
|
878
|
0
|
0
|
0
|
576
|
0
|
657
|
0
|
226
|
0
|
311
|
0
|
789
|
0
|
249
|
0
|
824
|
0
|
959
|
0
|
7 451
|
0
|
|
| Cash Taxes Paid |
20
|
0
|
107
|
0
|
200
|
0
|
287
|
0
|
153
|
0
|
170
|
0
|
0
|
0
|
159
|
0
|
355
|
149
|
304
|
203
|
183
|
139
|
21
|
(6)
|
215
|
451
|
344
|
282
|
319
|
360
|
338
|
258
|
174
|
200
|
|
| Cash Interest Paid |
29
|
0
|
100
|
0
|
147
|
264
|
389
|
553
|
568
|
590
|
778
|
691
|
0
|
733
|
681
|
637
|
507
|
447
|
526
|
585
|
658
|
668
|
515
|
402
|
361
|
307
|
230
|
265
|
392
|
471
|
474
|
509
|
487
|
387
|
|
| Change in Working Capital |
(576)
|
119
|
(1 891)
|
301
|
(385)
|
528
|
(1 875)
|
1 440
|
166
|
407
|
(1 428)
|
(885)
|
0
|
4 222
|
5 096
|
4 162
|
326
|
1 059
|
503
|
1 775
|
(420)
|
742
|
886
|
2 665
|
(1 223)
|
188
|
(3 789)
|
(1 437)
|
(1 386)
|
293
|
(1 882)
|
(322)
|
(2 610)
|
1 910
|
|
| Cash from Operating Activities |
149
N/A
|
119
-20%
|
(277)
N/A
|
301
N/A
|
1 634
+442%
|
528
-68%
|
(118)
N/A
|
1 440
N/A
|
1 542
+7%
|
407
-74%
|
481
+18%
|
(885)
N/A
|
0
N/A
|
4 222
N/A
|
5 096
+21%
|
4 162
-18%
|
2 891
-31%
|
1 678
-42%
|
2 203
+31%
|
1 861
-16%
|
530
-71%
|
780
+47%
|
2 114
+171%
|
2 665
+26%
|
1 176
-56%
|
188
-84%
|
(1 482)
N/A
|
(1 437)
+3%
|
907
N/A
|
293
-68%
|
352
+20%
|
(322)
N/A
|
(143)
+56%
|
1 910
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 287)
|
(1 437)
|
(1 683)
|
(1 498)
|
(1 651)
|
(1 785)
|
(1 210)
|
(1 130)
|
(1 494)
|
(1 650)
|
(818)
|
(973)
|
0
|
(474)
|
(558)
|
(497)
|
(366)
|
(467)
|
(547)
|
(702)
|
(491)
|
(351)
|
(525)
|
(449)
|
(465)
|
(851)
|
(1 176)
|
(1 707)
|
(2 627)
|
(3 087)
|
(2 488)
|
(2 307)
|
(2 119)
|
(1 359)
|
|
| Other Items |
(1 882)
|
(841)
|
918
|
577
|
(381)
|
(431)
|
(964)
|
(2 175)
|
(429)
|
1 080
|
(1 001)
|
(1 076)
|
0
|
(157)
|
(295)
|
(1 434)
|
737
|
840
|
(1 088)
|
(1 662)
|
(886)
|
1 318
|
1 661
|
1 827
|
2 323
|
1 220
|
1 151
|
88
|
(2 832)
|
(901)
|
2 184
|
2 014
|
1 013
|
213
|
|
| Cash from Investing Activities |
(3 169)
N/A
|
(2 278)
+28%
|
(766)
+66%
|
(922)
-20%
|
(2 031)
-120%
|
(2 216)
-9%
|
(2 174)
+2%
|
(3 304)
-52%
|
(1 924)
+42%
|
(571)
+70%
|
(1 819)
-218%
|
(2 049)
-13%
|
0
N/A
|
(631)
N/A
|
(853)
-35%
|
(1 931)
-126%
|
371
N/A
|
373
+1%
|
(1 635)
N/A
|
(2 364)
-45%
|
(1 377)
+42%
|
968
N/A
|
1 135
+17%
|
1 378
+21%
|
1 858
+35%
|
369
-80%
|
(25)
N/A
|
(1 619)
-6 282%
|
(5 459)
-237%
|
(3 988)
+27%
|
(303)
+92%
|
(293)
+3%
|
(1 106)
-277%
|
(1 145)
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1 916
|
1 917
|
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
|
|
| Net Issuance of Debt |
2 336
|
2 604
|
1 206
|
1 735
|
605
|
480
|
3 088
|
2 879
|
1 119
|
(318)
|
1 219
|
2 059
|
0
|
(3 181)
|
(3 353)
|
1 123
|
(1 223)
|
(2 167)
|
1 588
|
1 875
|
(246)
|
(2 537)
|
(2 182)
|
(1 389)
|
(2 858)
|
(1 525)
|
1 869
|
3 215
|
3 594
|
3 230
|
1 652
|
1 895
|
72
|
(1 490)
|
|
| Cash Paid for Dividends |
(88)
|
0
|
(274)
|
(274)
|
(327)
|
(702)
|
(375)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(319)
|
(651)
|
(332)
|
(239)
|
(239)
|
(115)
|
(115)
|
(299)
|
(299)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(64)
|
(597)
|
(99)
|
(102)
|
(143)
|
(223)
|
(371)
|
(444)
|
(507)
|
(516)
|
(452)
|
(284)
|
0
|
433
|
(418)
|
(1 815)
|
(1 097)
|
(443)
|
(538)
|
(595)
|
(658)
|
(668)
|
(515)
|
(402)
|
(226)
|
827
|
770
|
2 196
|
1 980
|
(560)
|
(474)
|
(509)
|
(589)
|
(489)
|
|
| Cash from Financing Activities |
2 185
N/A
|
1 919
-12%
|
832
-57%
|
1 358
+63%
|
2 050
+51%
|
1 473
-28%
|
2 343
+59%
|
2 434
+4%
|
612
-75%
|
(834)
N/A
|
767
N/A
|
2 631
+243%
|
0
N/A
|
(2 748)
N/A
|
(3 771)
-37%
|
(692)
+82%
|
(2 639)
-281%
|
(3 261)
-24%
|
717
N/A
|
1 041
+45%
|
(1 143)
N/A
|
(3 319)
-191%
|
(2 812)
+15%
|
(2 091)
+26%
|
(3 384)
-62%
|
(697)
+79%
|
2 640
N/A
|
5 411
+105%
|
5 575
+3%
|
2 671
-52%
|
1 178
-56%
|
1 387
+18%
|
(517)
N/A
|
(1 980)
-283%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
22
|
(5)
|
1
|
14
|
(2)
|
(32)
|
16
|
78
|
81
|
18
|
(22)
|
12
|
18
|
|
| Net Change in Cash |
(835)
N/A
|
(239)
+71%
|
(211)
+12%
|
738
N/A
|
1 653
+124%
|
(216)
N/A
|
51
N/A
|
570
+1 022%
|
230
-60%
|
(999)
N/A
|
(570)
+43%
|
(303)
+47%
|
0
N/A
|
843
N/A
|
472
-44%
|
1 540
+226%
|
623
-60%
|
(1 210)
N/A
|
1 285
N/A
|
539
-58%
|
(1 968)
N/A
|
(1 550)
+21%
|
433
N/A
|
1 953
+352%
|
(336)
N/A
|
(143)
+58%
|
1 100
N/A
|
2 370
+116%
|
1 099
-54%
|
(943)
N/A
|
1 244
N/A
|
750
-40%
|
(1 754)
N/A
|
(1 196)
+32%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 138)
N/A
|
(1 318)
-16%
|
(1 960)
-49%
|
(1 197)
+39%
|
(17)
+99%
|
(1 258)
-7 430%
|
(1 328)
-6%
|
310
N/A
|
48
-85%
|
(1 244)
N/A
|
(336)
+73%
|
(1 858)
-453%
|
0
N/A
|
3 748
N/A
|
4 538
+21%
|
3 666
-19%
|
2 525
-31%
|
1 212
-52%
|
1 656
+37%
|
1 159
-30%
|
40
-97%
|
430
+976%
|
1 588
+270%
|
2 216
+40%
|
711
-68%
|
(663)
N/A
|
(2 659)
-301%
|
(3 144)
-18%
|
(1 721)
+45%
|
(2 793)
-62%
|
(2 136)
+24%
|
(2 630)
-23%
|
(2 262)
+14%
|
552
N/A
|
|