Aikchol Hospital PCL
SET:AHC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aikchol Hospital PCL
SET:AHC
|
TH |
|
Summerway Capital PLC
LSE:SWC
|
UK |
|
Anhui Zhongding Sealing Parts Co Ltd
SZSE:000887
|
CN |
Cash Flow Statement
Cash Flow Statement
Aikchol Hospital PCL
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | 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 | Dec-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
75
|
75
|
76
|
77
|
80
|
84
|
94
|
98
|
103
|
107
|
106
|
117
|
97
|
77
|
60
|
35
|
35
|
37
|
46
|
47
|
66
|
54
|
42
|
57
|
45
|
72
|
79
|
84
|
85
|
77
|
79
|
89
|
102
|
117
|
148
|
161
|
172
|
184
|
177
|
185
|
191
|
196
|
189
|
187
|
182
|
191
|
192
|
161
|
160
|
164
|
159
|
187
|
183
|
154
|
135
|
120
|
128
|
148
|
165
|
155
|
141
|
120
|
128
|
150
|
133
|
118
|
88
|
74
|
72
|
68
|
92
|
196
|
258
|
343
|
360
|
298
|
271
|
219
|
204
|
178
|
189
|
174
|
164
|
169
|
127
|
146
|
172
|
140
|
154
|
|
| Depreciation & Amortization |
17
|
18
|
19
|
20
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
22
|
26
|
30
|
35
|
38
|
39
|
40
|
41
|
43
|
44
|
45
|
46
|
46
|
46
|
46
|
46
|
46
|
47
|
47
|
48
|
48
|
48
|
48
|
48
|
49
|
49
|
50
|
51
|
52
|
52
|
52
|
53
|
53
|
53
|
55
|
56
|
58
|
59
|
61
|
62
|
62
|
62
|
61
|
60
|
60
|
60
|
59
|
60
|
60
|
61
|
62
|
63
|
63
|
65
|
67
|
68
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
69
|
71
|
72
|
73
|
74
|
75
|
77
|
79
|
81
|
84
|
86
|
88
|
89
|
90
|
|
| Other Non-Cash Items |
2
|
2
|
1
|
(0)
|
(1)
|
7
|
18
|
26
|
2
|
38
|
40
|
48
|
55
|
50
|
42
|
36
|
18
|
19
|
24
|
33
|
46
|
44
|
36
|
31
|
28
|
34
|
38
|
38
|
35
|
33
|
37
|
44
|
54
|
55
|
60
|
56
|
52
|
52
|
47
|
48
|
48
|
49
|
48
|
46
|
44
|
45
|
45
|
40
|
41
|
42
|
41
|
45
|
43
|
38
|
32
|
29
|
31
|
39
|
42
|
39
|
36
|
31
|
46
|
51
|
47
|
44
|
24
|
24
|
26
|
27
|
33
|
60
|
76
|
99
|
105
|
87
|
81
|
75
|
75
|
69
|
64
|
45
|
24
|
17
|
7
|
11
|
27
|
23
|
29
|
|
| Cash Taxes Paid |
24
|
24
|
26
|
26
|
26
|
26
|
26
|
31
|
31
|
32
|
35
|
36
|
35
|
35
|
33
|
19
|
21
|
21
|
12
|
16
|
17
|
15
|
24
|
18
|
18
|
20
|
16
|
25
|
26
|
26
|
28
|
29
|
29
|
30
|
46
|
54
|
55
|
55
|
52
|
49
|
50
|
50
|
48
|
47
|
47
|
48
|
46
|
48
|
48
|
49
|
40
|
40
|
40
|
40
|
45
|
33
|
34
|
34
|
33
|
41
|
42
|
42
|
35
|
7
|
35
|
35
|
35
|
49
|
20
|
19
|
23
|
28
|
30
|
31
|
65
|
91
|
90
|
90
|
70
|
54
|
55
|
55
|
51
|
40
|
39
|
39
|
29
|
43
|
43
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
14
|
19
|
20
|
19
|
19
|
18
|
17
|
17
|
17
|
16
|
15
|
14
|
13
|
12
|
11
|
10
|
9
|
8
|
7
|
6
|
5
|
4
|
2
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
3
|
1
|
4
|
5
|
(3)
|
(17)
|
(31)
|
(4)
|
(36)
|
(40)
|
(32)
|
(18)
|
(35)
|
(39)
|
(29)
|
(37)
|
(16)
|
(1)
|
(9)
|
(27)
|
(36)
|
(40)
|
(41)
|
(25)
|
(30)
|
(37)
|
(25)
|
(21)
|
(29)
|
(6)
|
(25)
|
(29)
|
(38)
|
(58)
|
(63)
|
(57)
|
(52)
|
(86)
|
(76)
|
(62)
|
(41)
|
(20)
|
(15)
|
(67)
|
(72)
|
(67)
|
(76)
|
(36)
|
(33)
|
(52)
|
(37)
|
(20)
|
(60)
|
(35)
|
(14)
|
(28)
|
(53)
|
(48)
|
(80)
|
(64)
|
(59)
|
(70)
|
(90)
|
(60)
|
5
|
3
|
28
|
(432)
|
(432)
|
(437)
|
(553)
|
(8)
|
(87)
|
(143)
|
(13)
|
(158)
|
(107)
|
(70)
|
(106)
|
(81)
|
(82)
|
(59)
|
(19)
|
(29)
|
(39)
|
(40)
|
(43)
|
(67)
|
|
| Cash from Operating Activities |
97
N/A
|
97
+1%
|
97
0%
|
101
+4%
|
105
+4%
|
110
+4%
|
116
+5%
|
114
-1%
|
121
+6%
|
129
+6%
|
127
-2%
|
153
+21%
|
156
+2%
|
118
-24%
|
94
-21%
|
77
-18%
|
54
-29%
|
78
+44%
|
108
+38%
|
113
+4%
|
128
+14%
|
106
-17%
|
83
-21%
|
92
+10%
|
94
+2%
|
122
+30%
|
126
+3%
|
143
+14%
|
145
+1%
|
127
-12%
|
158
+24%
|
156
-1%
|
175
+12%
|
182
+4%
|
198
+9%
|
202
+2%
|
216
+7%
|
233
+8%
|
188
-19%
|
208
+10%
|
228
+10%
|
255
+12%
|
269
+5%
|
272
+1%
|
211
-22%
|
217
+3%
|
224
+3%
|
181
-19%
|
223
+23%
|
233
+4%
|
208
-10%
|
257
+23%
|
267
+4%
|
193
-28%
|
194
+0%
|
196
+1%
|
191
-2%
|
194
+1%
|
218
+13%
|
174
-20%
|
173
0%
|
152
-12%
|
165
+9%
|
174
+5%
|
183
+5%
|
232
+26%
|
182
-21%
|
194
+6%
|
(265)
N/A
|
(268)
-1%
|
(243)
+9%
|
(228)
+6%
|
395
N/A
|
423
+7%
|
391
-8%
|
441
+13%
|
266
-40%
|
259
-3%
|
282
+9%
|
216
-23%
|
247
+14%
|
215
-13%
|
209
-3%
|
248
+19%
|
189
-24%
|
204
+8%
|
247
+21%
|
208
-15%
|
205
-1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(41)
|
(48)
|
(63)
|
(56)
|
(34)
|
(31)
|
(18)
|
(18)
|
(330)
|
(332)
|
(341)
|
(366)
|
(102)
|
(135)
|
(140)
|
(119)
|
(85)
|
(61)
|
(62)
|
(87)
|
(79)
|
(70)
|
(52)
|
(26)
|
(28)
|
(31)
|
(38)
|
(33)
|
(28)
|
(27)
|
(27)
|
(28)
|
(31)
|
(36)
|
(37)
|
(51)
|
(72)
|
(64)
|
(67)
|
(84)
|
(69)
|
(74)
|
(73)
|
(55)
|
(50)
|
(64)
|
(85)
|
(97)
|
(104)
|
(107)
|
(114)
|
(100)
|
(97)
|
(85)
|
(57)
|
(54)
|
(45)
|
(39)
|
(37)
|
(37)
|
(40)
|
(44)
|
(42)
|
(48)
|
(56)
|
(64)
|
(68)
|
(58)
|
(45)
|
(30)
|
(26)
|
(29)
|
(40)
|
(47)
|
(53)
|
(64)
|
(70)
|
(74)
|
(71)
|
(92)
|
(92)
|
(99)
|
(105)
|
(88)
|
(82)
|
(83)
|
(69)
|
(51)
|
(41)
|
|
| Other Items |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(8)
|
(8)
|
(7)
|
(6)
|
8
|
11
|
16
|
15
|
5
|
4
|
(1)
|
0
|
2
|
2
|
1
|
(0)
|
1
|
2
|
5
|
3
|
3
|
(1)
|
(3)
|
(1)
|
(0)
|
4
|
3
|
5
|
5
|
3
|
5
|
5
|
(46)
|
6
|
5
|
(195)
|
(164)
|
(203)
|
(132)
|
39
|
11
|
(1)
|
(72)
|
(44)
|
(95)
|
(41)
|
28
|
129
|
222
|
269
|
200
|
99
|
109
|
8
|
8
|
11
|
10
|
(37)
|
(18)
|
(112)
|
(192)
|
(121)
|
(112)
|
(79)
|
(89)
|
(252)
|
(275)
|
(235)
|
(273)
|
(150)
|
(4)
|
(2)
|
48
|
71
|
(2)
|
33
|
29
|
25
|
(36)
|
(162)
|
(116)
|
|
| Cash from Investing Activities |
(41)
N/A
|
(48)
-16%
|
(64)
-34%
|
(57)
+11%
|
(34)
+39%
|
(32)
+7%
|
(18)
+43%
|
(18)
+2%
|
(338)
-1 810%
|
(339)
0%
|
(348)
-3%
|
(372)
-7%
|
(94)
+75%
|
(124)
-33%
|
(124)
N/A
|
(104)
+17%
|
(80)
+23%
|
(57)
+29%
|
(62)
-9%
|
(87)
-40%
|
(77)
+12%
|
(68)
+12%
|
(51)
+24%
|
(27)
+48%
|
(27)
-1%
|
(29)
-10%
|
(32)
-10%
|
(30)
+7%
|
(25)
+16%
|
(28)
-13%
|
(30)
-5%
|
(29)
+4%
|
(31)
-8%
|
(32)
-5%
|
(35)
-7%
|
(46)
-33%
|
(67)
-46%
|
(60)
+11%
|
(62)
-3%
|
(79)
-28%
|
(115)
-45%
|
(68)
+41%
|
(68)
0%
|
(250)
-268%
|
(215)
+14%
|
(267)
-24%
|
(217)
+19%
|
(58)
+73%
|
(93)
-61%
|
(108)
-17%
|
(186)
-72%
|
(144)
+23%
|
(192)
-33%
|
(126)
+35%
|
(28)
+77%
|
75
N/A
|
177
+136%
|
231
+31%
|
162
-30%
|
62
-62%
|
68
+10%
|
(36)
N/A
|
(33)
+7%
|
(37)
-12%
|
(46)
-23%
|
(101)
-122%
|
(86)
+15%
|
(170)
-97%
|
(236)
-39%
|
(150)
+36%
|
(138)
+8%
|
(109)
+21%
|
(129)
-19%
|
(298)
-131%
|
(328)
-10%
|
(298)
+9%
|
(344)
-15%
|
(223)
+35%
|
(75)
+66%
|
(94)
-25%
|
(44)
+53%
|
(28)
+35%
|
(107)
-277%
|
(55)
+49%
|
(53)
+4%
|
(57)
-9%
|
(105)
-83%
|
(214)
-103%
|
(157)
+27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(43)
|
0
|
(43)
|
(43)
|
(43)
|
0
|
(86)
|
(86)
|
(86)
|
0
|
(43)
|
(109)
|
(86)
|
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)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(34)
|
0
|
(38)
|
(38)
|
(38)
|
0
|
(38)
|
(38)
|
(38)
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(19)
|
(19)
|
(19)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
(75)
|
(75)
|
(75)
|
(75)
|
(96)
|
(96)
|
(96)
|
(96)
|
(97)
|
(97)
|
(97)
|
0
|
(82)
|
(82)
|
(82)
|
0
|
(94)
|
(94)
|
(94)
|
0
|
(66)
|
0
|
(66)
|
0
|
(6)
|
(72)
|
(72)
|
0
|
(67)
|
(67)
|
(67)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
(90)
|
(90)
|
(90)
|
0
|
(176)
|
(176)
|
(176)
|
0
|
(94)
|
(94)
|
(94)
|
0
|
(64)
|
(64)
|
(64)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(14)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(34)
N/A
|
0
N/A
|
(38)
N/A
|
(38)
N/A
|
(38)
N/A
|
(38)
N/A
|
(38)
N/A
|
(38)
N/A
|
263
N/A
|
258
-2%
|
266
+3%
|
261
-2%
|
(44)
N/A
|
(44)
-1%
|
(38)
+14%
|
(38)
+1%
|
(79)
-110%
|
(78)
+1%
|
(71)
+9%
|
(71)
N/A
|
(72)
-1%
|
(71)
+1%
|
(73)
-3%
|
(71)
+2%
|
(70)
+1%
|
(69)
+1%
|
(110)
-58%
|
(109)
+1%
|
(107)
+1%
|
(107)
+1%
|
(80)
+25%
|
(145)
-81%
|
(121)
+17%
|
0
N/A
|
(131)
N/A
|
(64)
+51%
|
(44)
+31%
|
0
N/A
|
(75)
N/A
|
(75)
N/A
|
(75)
N/A
|
(75)
N/A
|
(96)
-28%
|
(96)
N/A
|
(96)
+0%
|
(96)
0%
|
(97)
-1%
|
(97)
N/A
|
(97)
0%
|
0
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
0%
|
0
N/A
|
(94)
N/A
|
(94)
N/A
|
(94)
+0%
|
0
N/A
|
(66)
N/A
|
0
N/A
|
(66)
N/A
|
0
N/A
|
(6)
N/A
|
(72)
-1 105%
|
(72)
+0%
|
(73)
-1%
|
(69)
+5%
|
(70)
-1%
|
(71)
-1%
|
(71)
0%
|
(42)
+42%
|
(42)
+0%
|
(41)
+1%
|
(41)
+0%
|
(94)
-128%
|
(94)
+0%
|
(94)
0%
|
(94)
0%
|
(180)
-92%
|
(180)
0%
|
(180)
0%
|
(180)
0%
|
(98)
+46%
|
(98)
+0%
|
(98)
+0%
|
(98)
+0%
|
(67)
+31%
|
(67)
+0%
|
(68)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
21
N/A
|
15
-29%
|
(4)
N/A
|
7
N/A
|
33
+366%
|
40
+21%
|
60
+49%
|
59
-2%
|
46
-22%
|
48
+5%
|
45
-7%
|
42
-6%
|
19
-55%
|
(51)
N/A
|
(69)
-36%
|
(65)
+6%
|
(105)
-62%
|
(57)
+46%
|
(26)
+55%
|
(46)
-81%
|
(21)
+55%
|
(32)
-57%
|
(41)
-25%
|
(6)
+86%
|
(4)
+37%
|
23
N/A
|
(17)
N/A
|
5
N/A
|
12
+167%
|
(8)
N/A
|
48
N/A
|
(18)
N/A
|
23
N/A
|
31
+31%
|
33
+8%
|
92
+179%
|
105
+14%
|
130
+24%
|
52
-60%
|
54
+3%
|
38
-29%
|
113
+196%
|
105
-7%
|
(74)
N/A
|
(99)
-34%
|
(145)
-46%
|
(90)
+38%
|
27
N/A
|
33
+23%
|
27
-17%
|
(60)
N/A
|
31
N/A
|
(7)
N/A
|
(15)
-108%
|
71
N/A
|
177
+147%
|
274
+55%
|
330
+21%
|
314
-5%
|
236
-25%
|
176
-26%
|
51
-71%
|
126
+148%
|
65
-49%
|
66
+1%
|
57
-13%
|
27
-53%
|
(46)
N/A
|
(572)
-1 142%
|
(490)
+14%
|
(423)
+14%
|
(378)
+11%
|
224
N/A
|
83
-63%
|
(31)
N/A
|
49
N/A
|
(172)
N/A
|
(59)
+66%
|
27
N/A
|
(58)
N/A
|
22
N/A
|
6
-74%
|
3
-49%
|
95
+3 050%
|
38
-60%
|
49
+29%
|
74
+51%
|
(73)
N/A
|
(19)
+74%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
56
N/A
|
49
-13%
|
34
-31%
|
45
+34%
|
71
+58%
|
79
+11%
|
97
+23%
|
96
-1%
|
(209)
N/A
|
(202)
+3%
|
(214)
-6%
|
(213)
+1%
|
55
N/A
|
(17)
N/A
|
(46)
-177%
|
(42)
+9%
|
(31)
+26%
|
18
N/A
|
47
+166%
|
25
-46%
|
49
+94%
|
36
-26%
|
32
-13%
|
66
+108%
|
66
0%
|
91
+39%
|
88
-3%
|
111
+26%
|
117
+5%
|
100
-14%
|
131
+31%
|
128
-2%
|
144
+12%
|
147
+2%
|
161
+10%
|
151
-6%
|
144
-5%
|
170
+18%
|
121
-29%
|
124
+2%
|
159
+29%
|
182
+14%
|
196
+8%
|
217
+11%
|
161
-26%
|
154
-4%
|
139
-9%
|
84
-39%
|
119
+41%
|
126
+5%
|
95
-25%
|
157
+66%
|
170
+9%
|
109
-36%
|
138
+26%
|
142
+3%
|
146
+3%
|
155
+6%
|
180
+17%
|
137
-24%
|
133
-3%
|
109
-18%
|
124
+14%
|
125
+1%
|
127
+1%
|
168
+32%
|
114
-32%
|
136
+19%
|
(309)
N/A
|
(298)
+4%
|
(269)
+10%
|
(257)
+4%
|
355
N/A
|
376
+6%
|
338
-10%
|
377
+12%
|
195
-48%
|
185
-5%
|
211
+14%
|
124
-41%
|
155
+25%
|
116
-25%
|
103
-11%
|
160
+55%
|
107
-33%
|
121
+14%
|
178
+47%
|
157
-12%
|
164
+5%
|
|